ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE

Project :
DEPARTMENT OF AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
Location: TUPI, SOUTH COTABATO
Subject: Scope of Works

1 General Requirement
2 Site Development
2.1 Construction of Service Road , Parking & Pavements
2.2 Curbs and Gutter Wheel Stop
2.3 Perimeter Fence
2.4 Guard House (1 no)
2.5 External/Site water, drainage, sewage, electrical and fire protection works
2.6 Construction of Utility Building
2.7 Construction of Water Tank House
3 Construction of Central Administrative Building
 PROGRAM OF WORKS

ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE REGIONAL FIELD
Project :
OFFICE XII - Phase 1
Location : TUPI, SOUTH COTABATO
Source of Fund :
Date :

Project Description: Implementation Mode: "BY CONTRACT"

Duration of Construction: 365 C.D.

Proj. Engineer with atleast 3 years experience

relevant to the scope of works, Electrician,
Technical Personnel:
Const. Foreman w/ atleast 3 years of experience
relevant to the scope of work

EQUIPMENT
DESCRIPTION REQUIRED DESCRIPTION REQUIRED
Plate Compactor (5 hp) 2 Welding Machine, Electric Driven 2
One Bagger Mixer 2 Cutting Outfit 1
Concrete Vibrator 1 Truck Mounted Crane 1
Bar Cutter 1 Backhoe, 1.2cum 1
Bar Bender 1 Dumptruck, 12cu yd 2

ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL DIRECT COST
PART I FACILITIES FOR THE ENGINEER - -
A.1.4 (1) Project Photographs 1.00 l.s 24,000.00 24,000.00
TOTAL OF PART I 24,000.00
PART II OTHER GENERAL REQUIREMENTS - -
B.9 Mobilization/ Demobilization 1.00 l.s. 446,100.00 446,100.00
B.3 Permits, Licenses, Clearances, etc. 1.00 l.s 1,115,552.29 1,115,552.29
B.1 (1) Temporary facilities for Contractor 1.00 l.s. 758,463.73 758,463.73
B.7 (2) Occupational Safety and Health Program 1.00 l.s 969,962.67 969,962.67
B.20 Temporary Enclosure / board-up 1.00 l.s 410,400.00 410,400.00
B.4 (10) Miscellaneous Survey and Staking 1.00 l.s 623,074.33 623,074.33
SPL (1) Material Testing 1.00 l.s 90,000.00 90,000.00
SPL (2) As-built plans and Shop Drawings 1.00 l.s 45,000.00 45,000.00
TOTAL OF PART II - - 4,458,553.02
PART III SITE DEVELOPMENT - -
PART A CIVIL/EARTHWORKS - -
100 (1) Clearing ang grubbing 2,720.00 sq.m 33.00 89,760.41
1601 (1) Back Fill & Compaction 544.00 cu.m 843.96 459,113.43
105 (1) a Sub Grade/Base Preparation 2,720.00 sq.m 240.90 655,248.12
SPL (3) Service Road , Parking construction & Pavements 3,294.00 sq.m 1,684.13 5,547,522.00
807 (10) Curbs and Gutter Wheel Stop 930.00 l.m. 469.26 436,407.98
807 (13) Perimeter Fence( including foundation,chb wall , other miscellaneous 455.00 l.m. 8,486.69 3,861,446.05
807 (14) Steel gate (entrace and Exit) 4.00 no 200,255.56 801,022.25
1706 (1) Hauling and Disposal 1.00 l.s. 300,000.00 300,000.00
SPL (4) Guard House ( including ,civil/structural, architectural and System) 1.00 ea. 346,190.71 346,190.71
1002 (24) Site Facility Water Distribution 1.00 lot 1,126,031.92 1,126,031.92
1001 (9) Site/External Drainage System 1.00 lot 5,697,070.91 5,697,070.91
1001 (8) Site /External Sewer Line 1.00 lot 201,078.31 201,078.31
624 (9) Site Electrical Works
1100 (10) CONDUITS, BOXES & FITTINGS (Conduit Works/Conduit Roughing-I 1.00 lot 1,587,473.86 1,587,473.86
1100(33) Wires and Wiring Devices 1.00 lot 1,206,932.15 1,206,932.15
1102(1) Panel Boards w/ Main Branch Breakers 1.00 lot 125,600.00 125,600.00
1109 (1) GROUNDING SYSTEM 1.00 lot 339,529.17 339,529.17
1202 (1) Site Fire Protection Works 1.00 lot 5,092,095.65 5,092,095.65
TOTAL OF PART A - - 27,872,522.91
PART B UTILITY BUILDINGS - -
1 Civil/earthworks 1.00 lot 176,937.78 176,937.78
2 Structural Works 1.00 lot 3,859,240.07 3,859,240.07
3 Architectural Works 1.00 lot 5,783,957.44 5,783,957.44
4 Sanitary/Plumbing Works 1.00 lot 3,000,553.62 3,000,553.62
5 Electrical Works 1.00 lot 3,855,572.72 3,855,572.72
6 Auxiliary Works 1.00 lot 286,234.95 286,234.95
7 Mechanical Works 1.00 lot 436,121.40 436,121.40
TOTAL OF PART B 17,398,617.97
PART C WATER TANK HOUSE - -
1 Civil/earthworks 1.00 lot 149,613.77 149,613.77
2 Structural Works 1.00 lot 1,499,314.60 1,499,314.60
3 Architectural Works 1.00 lot 1,591,245.21 1,591,245.21
4 Sanitary/Plumbing Works 1.00 lot 2,642,999.40 2,642,999.40
5 Fire Protection Works 1.00 lot 5,635,743.99 5,635,743.99
TOTAL OF PART C 11,518,916.96
TOTAL OF PART III 56,790,057.84
PART IV CENTRAL ADMINISTRATIVE BUILDING
 1 Earthworks/CivilWorks 1.00 lot 2,152,866.77 2,152,866.77
2 Structural Works 1.00 lot 15,815,424.34 15,815,424.34
3 Architectural Works 1.00 lot 23,385,103.81 23,385,103.81
4 Electrical Works 1.00 lot 7,537,865.87 7,537,865.87
5 Auxiliary Works 1.00 lot 5,431,111.35 5,431,111.35
6 Sanitary/Plumbing Works 1.00 lot 512,047.73 512,047.73
7 Fire Protection Works 1.00 lot 1,784,556.49 1,784,556.49
8 Mechanical Works 1.00 lot 12,246,108.39 12,246,108.39
TOTAL OF PART IV 68,865,084.75
Total 130,137,695.60

BREAKDOWN OF EXPENDITURES

1. Labor 19,035,880.38 A. Total Direct Cost 130,137,695.60

2. Materials 104,105,262.10 B. OCM and Profit 20,338,494.87
3. Rental of Equipment 6,996,553.12 C. Value Added Tax (5%) 7,523,809.52

4.TOTAL ESTIMATED COST 130,137,695.60 D. TOTAL ESTIMATED COST 158,000,000.00

PREPARED BY: CHECKED BY:

REVIEWED AND CERTIFIED BY:

RECOMMENDING APPROVAL: APPROVED BY:

 PROJECT: ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
LOCATION : TUPI, SOUTH COTABATO
SUBJECT: DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DATE : 15 JANUARY 2024
NOTE : BASED ON SEPTEMBER 2021 BUDGET
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL 5% VAT TOTAL COST
MATERIALS LABOR TOTAL LABOR EQUIPMENT TOTAL EQUIPMENT UNIT COST TOTAL COST % VALUE
MATERIALS

PART I FACILITIES FOR THE ENGINEER

A.1.4 (1) 1.0 Project Photographs 1.00 l.s 21,051.356 21,051.36 2,948.64 2,948.64 - - 24,000.00 24,000.00 8% 1,920.00 1,296.00 27,215.99
PART I- FACILITIES FOR THE ENGINEER 21,051.36 2,948.64 - 24,000.00 1,920.00 1,296.00 27,215.99

PART II OTHER GENERAL REQUIREMENTS

B.9 1.0 Mobilization/ Demobilization 1.00 l.s 103,865.45 103,865.45 342,234.55 342,234.55 446,100.00 446,100.00 0% - 22,305.00 468,405.00
B.3 2.0 Permits, Licenses, Clearances, etc. - - - -
B.3 (1) a. Building Permits 1.00 l.s 108,038.000 108,038.00 108,038.00 108,038.00 0% - 5,401.90 113,439.90
B.3 (2) b. Occupancy 1.00 l.s 158,000.000 158,000.00 158,000.00 158,000.00 0% - 7,900.00 165,900.00
B.3 (3) c. Contractor's Tax 1.00 l.s 849,514.290 849,514.29 849,514.29 849,514.29 0% - 42,475.71 891,990.00
B.1 Offices, Shops, Stires and Worksmen Accommodation -
B.1 (1) 3.0 Temporary facilities for Contractor 1.00 l.s 714,000.000 714,000.00 21,985.21 21,985.21 22,478.52 22,478.52 758,463.73 758,463.73 8% 60,677.10 40,957.04 860,097.87
B.7 (2) Occupational Safety and Health Program -
B.7 (2)a 4.0 Health Safety Requirements 1.00 l.s 82,142.766 82,142.77 304,112.64 304,112.64 30,411.26 30,411.26 416,666.67 416,666.67 8% 33,333.33 22,500.00 472,500.00
B.7 (2)b 5.0 Security Service 1.00 l.s 314,181.82 314,181.82 31,418.18 31,418.18 345,600.00 345,600.00 8% 27,648.00 18,662.40 391,910.40
B.7 (2)c 6.0 Sanitation and Disposal 1.00 l.s 207,696.00 207,696.00 207,696.00 207,696.00 8% 16,615.68 11,215.58 235,527.26
B.20 7.0 Temporary Enclosure / board-up 1.00 l.s 395,175.060 395,175.06 13,840.86 13,840.86 1,384.09 1,384.09 410,400.00 410,400.00 8% 32,832.00 22,161.60 465,393.60
B.4 (10) 8.0 Miscellaneous survey and staking 1.00 l.s 216,370.713 216,370.71 369,730.56 369,730.56 36,973.06 36,973.06 623,074.33 623,074.33 8% 49,845.95 33,646.01 706,566.29
SPL (1) 9.0 Material Testing 1.00 l.s 90,000.000 90,000.00 90,000.00 90,000.00 8% 7,200.00 4,860.00 102,060.00
SPL (2) 10.0 As-built plans and Shop Drawings 1.00 l.s 40,909.09 40,909.09 4,090.91 4,090.91 45,000.00 45,000.00 8% 3,600.00 2,430.00 51,030.00
PART II - OTHER GENERAL REQUIREMENT 2,613,240.83 1,376,321.63 468,990.56 4,458,553.02 231,752.06 234,515.25 4,924,820.33

PART III SITE DEVELOPMENT

PART-A CIVIL/EARTHWORKS
100 (1) 1.0 Clearing ang grubbing 2,720.00 sq.m - - 7.32 19,909.46 25.68 69,850.95 33.00 89,760.41 16% 14,361.67 5,206.10 109,328.18
1601 (1) 2.0 Back Fill & Compaction 544.00 cu.m 495.000 269,280.00 34.15 18,575.85 314.81 171,257.58 843.96 459,113.43 16% 73,458.15 26,628.58 559,200.16
105 (1) a 3.0 Sub Grade/Base Preparation 2,720.00 sq.m 158.400 430,848.12 15.10 41,074.50 67.40 183,325.50 240.90 655,248.12 16% 104,839.70 38,004.39 798,092.20
SPL (3) 4.0 Service Road , Parking construction & Pavements 3,294.00 sq.m 1,546.703 5,094,841.28 42.82 141,058.56 94.60 311,622.16 1,684.13 5,547,522.00 16% 887,603.52 321,756.28 6,756,881.80
807 (10) 5.0 Curbs and Gutter Wheel Stop 930.00 l.m. 273.299 254,168.12 143.43 133,392.60 52.52 48,847.26 469.26 436,407.98 16% 69,825.28 25,311.66 531,544.92
807 (13) 6.0 Perimeter Fence( including foundation,chb wall , other miscellaneous items) 455.00 l.m. 6,948.362 3,161,504.51 1,211.17 551,081.40 327.17 148,860.14 8,486.69 3,861,446.05 16% 617,831.37 223,963.87 4,703,241.29
807 (14) 7.0 Steel gate (entrace and Exit) 4.00 no 159,868.170 639,472.68 20,526.72 82,106.88 19,860.67 79,442.69 200,255.56 801,022.25 16% 128,163.56 46,459.29 975,645.10
1706 (1) 8.0 Hauling and Disposal 1.00 l.s. - 33,745.45 33,745.45 266,254.55 266,254.55 300,000.00 300,000.00 16% 48,000.00 17,400.00 365,400.00
SPL (4) 9.0 Guard House ( including ,civil/structural, architectural and System) 1.00 ea. 175,736.934 175,736.93 122,372.80 122,372.80 48,080.97 48,080.97 346,190.71 346,190.71 16% 55,390.51 20,079.06 421,660.28
1002 (24) 10.0 Site Facility Water Distribution 1.00 lot 901,228.230 901,228.23 214,098.75 214,098.75 10,704.94 10,704.94 1,126,031.92 1,126,031.92 16% 180,165.11 65,309.85 1,371,506.88
1001 (9) 11.0 Site/External Drainage System 1.00 lot 4,670,669.080 4,670,669.08 977,525.55 977,525.55 48,876.28 48,876.28 5,697,070.91 5,697,070.91 16% 911,531.35 330,430.11 6,939,032.37
1001 (8) 12.0 Site /External Sewer Line 1.00 lot 174,850.610 174,850.61 24,978.76 24,978.76 1,248.94 1,248.94 201,078.31 201,078.31 16% 32,172.53 11,662.54 244,913.38
624 (9) 13.0 Site Electrical Works - - -
1100 (10) 13.1 CONDUITS, BOXES & FITTINGS (Conduit Works/Conduit Roughing-In) 1.00 lot 1,133,410.410 1,133,410.41 432,441.38 432,441.38 21,622.07 21,622.07 1,587,473.86 1,587,473.86 16% 253,995.82 92,073.48 1,933,543.16
1100(33) 13.2 Wires and Wiring Devices 1.00 lot 1,011,903.693 1,011,903.69 185,741.39 185,741.39 9,287.07 9,287.07 1,206,932.15 1,206,932.15 16% 193,109.14 70,002.06 1,470,043.36
1102(1) 13.3 Panel Boards w/ Main Branch Breakers 1.00 lot 104,500.000 104,500.00 20,095.24 20,095.24 1,004.76 1,004.76 125,600.00 125,600.00 16% 20,096.00 7,284.80 152,980.80
1109 (1) 13.4 GROUNDING SYSTEM 1.00 lot 283,819.030 283,819.03 53,057.28 53,057.28 2,652.86 2,652.86 339,529.17 339,529.17 16% 54,324.67 19,692.69 413,546.53
1202 (1) 14.0 Site Fire Protection Works 1.00 lot 4,307,720.340 4,307,720.34 747,024.10 747,024.10 37,351.21 37,351.21 5,092,095.65 5,092,095.65 16% 814,735.30 295,341.55 6,202,172.50
PART III-A- CIVIL/EARTHWORKS 22,613,953.03 3,798,279.95 1,460,289.93 27,872,522.91 4,459,603.67 1,616,606.33 33,948,732.90
PART B UTILITY BUILDINGS
PART B.1 CIVIL/EARTHWORKS
803 (1)a 1.0 Excavation (Isolated footing) 55.00 cu.m - - 85.44 4,699.09 409.56 22,525.91 495.00 27,225.00 16% 4,356.00 1,579.05 33,160.05
1601 (1) 2.0 Back Fill & Compaction (from excavated materials) 30.00 cu.m 495.000 14,850.00 69.50 2,085.00 315.50 9,465.00 880.00 26,400.00 16% 4,224.00 1,531.20 32,155.20
1000 (1) 3.0 Soil Poisoning 192.50 liter 275.000 52,937.50 75.00 14,437.50 7.50 1,443.75 357.50 68,818.75 16% 11,011.00 3,991.49 83,821.24
804 (4) 4.0 Gravel Bedding 6.00 cu.m 1,320.000 7,920.00 170.18 1,021.10 214.82 1,288.90 1,705.00 10,230.00 16% 1,636.80 593.34 12,460.14
1034 (1) b 5.0 Vapor Barrier (6mils polyethylene plastic cover) 326.00 sq.m 93.500 30,481.00 30.00 9,780.02 3.00 978.00 126.50 41,239.02 16% 6,598.24 2,391.86 50,229.13
1706 (1) 6.0 Hauling and Disposal 11.00 cu.m - - 267.36 2,940.96 7.64 84.04 275.00 3,025.00 16% 484.00 175.45 3,684.45
PART B.1- CIVIL/EARTHWORKS 106,188.50 34,963.68 35,785.60 176,937.78 28,310.04 10,262.39 215,510.21
PART B.2 STRUCTURAL WORKS
1.0 Reinforce Concrete
900 (1) c1 a 3000 psi at 28 days 89.62 cu.m 4,730.000 423,902.60 234.76 21,038.97 516.41 46,281.03 5,481.17 491,222.60 16% 78,595.62 28,490.91 598,309.13
900 (1) c1 b 4000 psi at 28 days 73.14 cu.m 5,203.000 380,547.42 234.71 17,166.60 517.46 37,847.24 5,955.17 435,561.26 16% 69,689.80 25,262.55 530,513.62
2.0 Deformed Reinforcing Steel bar - - -
902 (1) a a Grade 40 4,005.70 kgs 51.000 204,290.70 6.79 27,201.84 3.13 12,536.84 60.92 244,029.38 16% 39,044.70 14,153.70 297,227.78
902 (1) b b Grade 60 18,500.47 kgs 52.800 976,824.82 6.63 122,700.70 3.27 60,460.92 62.70 1,159,986.43 16% 185,597.83 67,279.21 1,412,863.47
902 (1) b.1 c. G.I. Wire/Tie Wire 9.00 rolls 2,238.500 20,152.02 - - - - 2,238.50 20,152.02 16% 3,224.32 1,168.82 24,545.17
3.0 Formworks and Scaffolding - - -
903(2) a Formworks 1,122.00 sq.m 385.000 431,970.34 127.08 142,581.63 312.92 351,098.39 825.00 925,650.36 16% 148,104.06 53,687.72 1,127,442.14
1047 (8) 4.0 Roof Steel Framing (Trusses) 3,650.74 kgs 57.200 208,822.04 6.94 25,323.00 6.25 22,818.30 70.39 256,963.34 16% 41,114.13 14,903.87 312,981.35
5.0 Roof Steel Framing (175 X 50 X 12 Purlins) 2,950.20 kgs 66.000 194,713.20 6.90 20,368.50 6.22 18,353.85 79.13 233,435.55 16% 37,349.69 13,539.26 284,324.50
6.0 Roof Steel Framing (12MM Sagrod w/ bolts and nuts) 398.54 kgs 57.200 22,796.55 26.15 10,421.27 6.13 2,442.13 89.48 35,659.94 16% 5,705.59 2,068.28 43,433.81
7.0 Gusset Plates 447.65 kgs 63.000 28,201.64 26.28 11,765.95 37.11 16,611.60 126.39 56,579.18 16% 9,052.67 3,281.59 68,913.44
PART B.2- STRUCTURAL WORKS 2,892,221.32 398,568.46 568,450.29 3,859,240.07 617,478.41 223,835.92 4,700,554.41
PART B.3 ARCHITECTURAL WORKS
1.0 Masonry Works
New CHB Wall-150mm (6") CHB Walls Including plastering, stiffener
1046 (1) a2 a. 706.50 sqm 1,495.817 1,056,794.96 548.26 387,345.60 115.36 81,502.56 2,159.44 1,525,643.12 16% 244,102.90 88,487.30 1,858,233.32
column and lintel beams
2.0 Wall Finishes - - -
1032 (1) a a. Latex semi-gloss paint finish on plastered wall 551.50 sqm 176.000 97,064.09 160.00 88,240.01 16.00 8,824.00 352.00 194,128.10 16% 31,060.50 11,259.43 236,448.02
1032 (1) a2 b. Elastomeric paint finish on plastered wall 968.80 sqm 275.000 266,420.04 200.15 193,900.51 41.86 40,549.45 517.00 500,870.00 16% 80,139.20 29,050.46 610,059.66
3.0 Floor Finishes - - -
1021 (1) a. FF-5, Straight to finish concrete with hardener 326.00 sqm 517.000 168,542.02 51.22 16,699.20 26.33 8,582.13 594.55 193,823.35 16% 31,011.74 11,241.75 236,076.84
4.0 Ceiling Finishes - - -
1032 (1) a a CF-04 Exposed slab soffits 326.00 sqm 118.975 38,786.00 12.54 4,088.34 75.83 24,721.79 207.35 67,596.13 16% 10,815.38 3,920.58 82,332.09
5.0 Thermal and Moisture Protection - - -
1016 (1)a a. WP-3; Integral with Epoxy Tank Lining 561.00 sq.m 1,260.000 706,860.00 154.54 86,697.64 15.45 8,669.76 1,430.00 802,227.41 16% 128,356.38 46,529.19 977,112.98
6.0 Roofing Works - - -
Ga. 24 Pre- Painted Green Long Span Rib-Type GI Sheet Roofing With
1014 (1) b2 a. 16kgs ACI Fiber Glass insulation on Face Foil Cover/ Including Gutter 408.00 sq.m 3,491.851 1,424,675.28 552.09 225,251.20 74.82 30,525.12 4,118.75 1,680,451.60 16% 268,872.26 97,466.19 2,046,790.05
Sheets
7.0 Doors and Windows - - -
Double swing Steel door Metal Louver SD/04 (including pre-painted) (3m x
1006 (4) a. 2.00 sets 106,009.714 212,019.43 5,131.68 10,263.36 513.17 1,026.34 111,654.56 223,309.12 16% 35,729.46 12,951.93 271,990.51
3m)

GENERAL REQUIREMENTS Page 4 of 122 DA GENSAN RF12

 DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL 5% VAT TOTAL COST
MATERIALS LABOR TOTAL LABOR EQUIPMENT TOTAL EQUIPMENT UNIT COST TOTAL COST % VALUE
MATERIALS
Double swing Steel door Metal Louver SD/05 (including pre-painted) (2.2m
1006 (4) b 2.00 sets 63,206.951 126,413.90 5,131.68 10,263.36 513.17 1,026.34 68,851.80 137,703.60 16% 22,032.58 7,986.81 167,722.98
x 2m)
1011 (1)a c Metallic Rolled up Door RD-1 (2.4 x 2.5m) 3.00 sets 91,980.152 275,940.46 5,131.68 15,395.04 513.17 1,539.50 97,625.00 292,875.00 16% 46,860.00 16,986.75 356,721.75
1005 (7) a d Steel Louver Window W-13 (3.5m x 0.6m) 1.00 sets 17,967.580 17,967.58 2,565.84 2,565.84 256.58 256.58 20,790.00 20,790.00 16% 3,326.40 1,205.82 25,322.22
1005 (7) b e. Steel Louver Window W-14 (6.3m x 0.6m) 3.00 sets 35,935.152 107,805.46 5,131.68 15,395.04 513.17 1,539.50 41,580.00 124,740.00 16% 19,958.40 7,234.92 151,933.32
1010 (1) f. Laminated Wooden Door WD-01 (2.1m x 0.90m) with hardware 1.00 sets 17,382.290 17,382.29 2,197.92 2,197.92 219.79 219.79 19,800.00 19,800.00 16% 3,168.00 1,148.40 24,116.40
PART B.3- ARCHITECTURAL WORKS 4,516,671.51 1,058,303.06 208,982.87 5,783,957.44 925,433.19 335,469.53 7,044,860.16
PART B.4 PLUMBING AND SANITARY WORKS
1001 (9) 1 Storm Drainage lines 1.00 lot 57,394.900 57,394.90 11,103.54 11,103.54 555.18 555.18 69,053.62 69,053.62 16% 11,048.58 4,005.11 84,107.31
1201 (1) 2 STP complete with accessories 1.00 lot 2,255,000.000 2,255,000.00 644,285.71 644,285.71 32,214.29 32,214.29 2,931,500.00 2,931,500.00 16% 469,040.00 170,027.00 3,570,567.00
PART B.4- PLUMBING AND SANITARY WORKS 2,312,394.90 655,389.26 32,769.46 3,000,553.62 480,088.58 174,032.11 3,654,674.31
PART B.5 ELECTRICAL WORKS
1101 (10) 1 CONDUITS, BOXES & FITTINGS (Conduit Works/Conduit Roughing-In) 1.00 lot 850,694.790 850,694.79 243,089.31 243,089.31 12,154.47 12,154.47 1,105,938.57 1,105,938.57 16% 176,950.17 64,144.44 1,347,033.18
1100(33) 2 Wiring and devices 1.00 lot 286,304.070 286,304.07 42,421.56 42,421.56 2,121.08 2,121.08 330,846.71 330,846.71 16% 52,935.47 19,189.11 402,971.29
1102 (1) 3 Panel and breaker 1.00 lot 297,330.000 297,330.00 64,451.43 64,451.43 3,222.57 3,222.57 365,004.00 365,004.00 16% 58,400.64 21,170.23 444,574.87
1109 (1) 4 Grounding and bonding System 1.00 lot 1,963,047.960 1,963,047.96 86,414.74 86,414.74 4,320.74 4,320.74 2,053,783.44 2,053,783.44 16% 328,605.35 119,119.44 2,501,508.23
PART B.5-ELECTRICAL WORKS 3,397,376.82 436,377.05 21,818.85 3,855,572.72 616,891.64 223,623.22 4,696,087.57
PART B.6 AUXILIARY WORKS
1208 (1) 1 Fire Detection and Alarm System 1.00 lot 180,222.990 180,222.99 45,232.72 45,232.72 2,261.64 2,261.64 227,717.35 227,717.35 16% 36,434.78 13,207.61 277,359.73
1107 (1) 2 PA-BGM 1.00 lot 35,709.590 35,709.59 21,721.91 21,721.91 1,086.10 1,086.10 58,517.60 58,517.60 16% 9,362.82 3,394.02 71,274.44
PART B.6-AUXILIARY WORKS 215,932.58 66,954.64 3,347.73 286,234.95 45,797.59 16,601.63 348,634.17
PART B.7 MECHANICAL WORK
1200 (1) 1 Fans and Blowers 1.00 lot 379,236.000 379,236.00 54,176.57 54,176.57 2,708.83 2,708.83 436,121.40 436,121.40 16% 69,779.42 25,295.04 531,195.87
PART B.6-AUXILIARY WORKS 379,236.00 54,176.57 2,708.83 436,121.40 69,779.42 25,295.04 531,195.87
PART III-B- UTILITY BUILDING 13,820,021.63 2,704,732.71 873,863.63 17,398,617.97 2,783,778.88 1,009,119.84 21,191,516.69
PART C WATER TANK HOUSE
PART C.1 CIVIL/EARTHWORKS
803 (1)a 1.0 Excavation (Isolated footing) 55.00 cu.m - - 85.44 4,699.09 409.56 22,525.91 495.00 27,225.00 16% 4,356.00 1,579.05 33,160.05
1601 (1) 2.0 Back Fill & Compaction 30.00 cu.m 495.000 14,850.00 69.50 2,085.00 315.50 9,465.00 880.00 26,400.00 16% 4,224.00 1,531.20 32,155.20
1000 (1) 3.0 Soil Poisoning 192.50 li. 275.000 52,937.50 75.00 14,437.50 7.50 1,443.75 357.50 68,818.75 16% 11,011.00 3,991.49 83,821.24
804 (4) 4.0 Gravel Bedding 6.00 cu.m 1,320.000 7,920.00 170.18 1,021.10 214.82 1,288.90 1,705.00 10,230.00 16% 1,636.80 593.34 12,460.14
1034 (1) b 5.0 Vapor Barrier (6mils polyethylene plastic cover) 110.00 sq.m 93.500 10,285.00 30.00 3,300.01 3.00 330.00 126.50 13,915.01 16% 2,226.40 807.07 16,948.48
1706 (1) 6.0 Hauling and Disposal 11.00 cu.m - - 267.36 2,940.96 7.64 84.04 275.00 3,025.00 16% 484.00 175.45 3,684.45
PART C.1- CIVIL/EARTHWORKS 85,992.50 28,483.67 35,137.60 149,613.77 23,938.20 8,677.60 182,229.57
PART C.2 STRUCTURAL WORKS
1.0 Reinforce Concrete
900 (1) c1 a 3000 psi at 28 days 18.54 cu.m 4,730.000 87,694.20 233.30 4,325.31 426.70 7,911.09 5,390.00 99,930.60 16% 15,988.90 5,795.97 121,715.47
900 (1) c1 b 4000 psi at 28 days 14.27 cu.m 5,203.000 74,246.81 234.709 3,349.29 517.463 7,384.20 5,955.17 84,980.30 16% 13,596.85 4,928.86 103,506.01
2.0 Deformed Reinforcing Steel bar - - - - - 16% - - -
902 (1) a a Grade 40 966.92 kgs 51.000 49,312.92 6.79 6,566.14 3.13 3,026.22 60.92 58,905.28 16% 9,424.85 3,416.51 71,746.63
902 (1) b b Grade 60 4,505.21 kgs 52.800 237,875.09 6.63 29,879.91 3.27 14,723.36 62.70 282,478.36 16% 45,196.54 16,383.74 344,058.64
c. G.I. Wire/Tie Wire 20.68 rolls 2,238.500 46,282.50 - - - - 2,238.50 46,282.50 16% 7,405.20 2,684.39 56,372.09
3.0 Formworks and Scaffolding - - - - - 16% - - -
903(2) a Formworks 252.33 sq.m 385.000 97,147.13 127.08 32,065.62 312.92 78,959.59 825.00 208,172.33 16% 33,307.57 12,074.00 253,553.90
1047 (8) 4.0 Roof Steel Framing (Trusses) 809.63 kgs 57.200 46,311.01 6.94 5,615.95 6.25 5,060.47 70.39 56,987.43 16% 9,117.99 3,305.27 69,410.69
5.0 Roof Steel Framing (175 X 50 X 12 Purlins) 491.70 kgs 66.000 32,452.20 6.90 3,394.75 6.22 3,058.97 79.13 38,905.93 16% 6,224.95 2,256.54 47,387.42
6.0 Roof Steel Framing (12MM Sagrod w/ bolts and nuts) 6,642.90 kgs 57.200 379,973.88 26.15 173,702.22 6.13 40,705.49 89.48 594,381.58 16% 95,101.05 34,474.13 723,956.77
7.0 Gusset Plates 223.83 kgs 63.000 14,101.16 26.28 5,883.12 37.11 8,306.00 126.39 28,290.29 16% 4,526.45 1,640.84 34,457.57
PART C.2- STRUCTURAL WORKS 1,065,396.90 264,782.31 169,135.39 1,499,314.60 239,890.34 86,960.25 1,826,165.18
PART C.3 ARCHITECTURAL WORKS
1.0 Masonry Works
New CHB Wall-150mm (6") CHB Walls Including plastering, stiffener
1046 (1) a2 a. 171.20 sqm 1,495.817 256,083.93 548.26 93,862.09 115.36 19,749.81 2,159.44 369,695.83 16% 59,151.33 21,442.36 450,289.52
column and lintel beams
2.0 Wall Finishes - - -
1032 (1) a a. Latex semi-gloss paint finish on plastered wall 130.80 sqm 176.000 23,020.82 160.00 20,928.00 16.00 2,092.80 352.00 46,041.62 16% 7,366.66 2,670.41 56,078.70
1032 (1) a2 b. Elastomeric paint finish on plastered wall 245.20 sqm 275.000 67,430.01 200.15 49,075.56 41.86 10,262.93 517.00 126,768.50 16% 20,282.96 7,352.57 154,404.04
3.0 Floor Finishes - - -
1021 (1) a. FF-5, Straight to finish concrete with hardener 80.00 sqm 517.000 41,360.01 51.22 4,097.96 26.33 2,106.04 594.55 47,564.01 16% 7,610.24 2,758.71 57,932.97
4.0 Ceiling Finishes - - -
1032 (1) a a CF-04 Exposed slab soffits 80.00 sqm 118.975 9,518.04 12.54 1,003.27 75.83 6,066.70 207.35 16,588.01 16% 2,654.08 962.10 20,204.19
5.0 Thermal and Moisture Protection - - -
1016 (1)a a. WP-3; Integral with Epoxy Tank Lining 288.00 sq.m 1,260.000 362,880.00 154.54 44,507.88 15.45 4,450.79 1,430.00 411,838.67 16% 65,894.19 23,886.64 501,619.50
6.0 Roofing Works - - -
Ga. 24 Pre- Painted Green Long Span Rib-Type GI Sheet Roofing With
1014 (1) b2 a. 16kgs ACI Fiber Glass insulation on Face Foil Cover/ Including Gutter 74.80 sq.m 3,849.923 287,974.26 552.31 41,313.00 88.65 6,631.30 4,490.89 335,918.56 16% 53,746.97 19,483.28 409,148.81
Sheets
7.0 Doors and Windows - - -
1011 (1)a a. Metallic Rolled up Door RD-1 (2.4 x 2.5m) 2.00 sets 91,980.152 183,960.30 5,131.68 10,263.36 513.17 1,026.34 97,625.00 195,250.00 16% 31,240.00 11,324.50 237,814.50
1005 (7) b Steel Louver Window W-13 (3.5m x 0.6m) 2.00 sets 17,967.580 35,935.16 2,565.84 5,131.68 256.58 513.17 20,790.00 41,580.01 16% 6,652.80 2,411.64 50,644.45

PART C.3- ARCHITECTURAL WORKS 1,268,162.53 270,182.81 52,899.87 1,591,245.21 254,599.23 92,292.22 1,938,136.67
PART C.4 PLUMBING WORKS
1201 (1) 1 Pumps Potable and Non - Potable including valves and accessories 1.00 lot 2,168,296.580 2,168,296.58 452,097.92 452,097.92 22,604.90 22,604.90 2,642,999.40 2,642,999.40 16% 422,879.90 153,293.97 3,219,173.27
PART C.4- PLUMBING AND SANITARY WORKS 2,168,296.58 452,097.92 22,604.90 2,642,999.40 422,879.90 153,293.97 3,219,173.27
PART C.5 FIRE PROTECTION WORKS
1202 (2) 1 Fire and Jockey Pump including valves and accessories 1.00 lot 5,367,375.200 5,367,375.20 255,589.32 255,589.32 12,779.47 12,779.47 5,635,743.99 5,635,743.99 16% 901,719.04 326,873.15 6,864,336.18
PART C.5- FIRE PROTECTION WORKS 5,367,375.20 255,589.32 12,779.47 5,635,743.99 901,719.04 326,873.15 6,864,336.18
PART III-C- WATERTANK 9,955,223.71 1,271,136.03 292,557.22 11,518,916.96 1,843,026.71 668,097.18 14,030,040.86
PART III - SITE DEVELOPMENT 46,389,198.37 7,774,148.69 2,626,710.78 56,790,057.84 9,086,409.25 3,293,823.35 69,170,290.45

PART IV CENTRAL ADMINISTRATIVE BUILDING

PART-A CIVIL/EARTHWORKS
SPL (5) 1.0 Site Preparation, Layout & Stake Out 1,145.00 sq.m - - 27.77 31,795.93 87.73 100,451.59 115.50 132,247.52 16% 21,159.60 7,670.36 161,077.48
100 (1) 2.0 Clearing ang grubbing 1,145.00 sq.m - - 7.32 8,381.01 25.68 29,404.17 33.00 37,785.17 16% 6,045.63 2,191.54 46,022.34
803 (1)a 3.0 Excavation (Isolated footing) 759.00 cu.m - - 85.44 64,847.49 409.56 310,857.55 495.00 375,705.04 16% 60,112.81 21,790.89 457,608.74
1601 (1) 4.0 Back Fill & Compaction ( Off Site) 240.00 cu.m 495.000 118,800.00 69.50 16,680.01 315.50 75,720.00 880.00 211,200.01 16% 33,792.00 12,249.60 257,241.61
1000 (1) 5.0 Soil Poisoning 2,118.25 li. 275.000 582,518.75 75.00 158,868.80 7.50 15,886.88 357.50 757,274.43 16% 121,163.91 43,921.92 922,360.25
804 (4) 6.0 Gravel Bedding 142.00 cu.m 1,320.000 187,440.00 170.18 24,166.14 214.82 30,503.86 1,705.00 242,110.00 16% 38,737.60 14,042.38 294,889.98
1034 (1) b 7.0 Vapor Barrier (6mils polyethylene plastic cover) 1,145.00 sq.m 93.500 107,057.50 30.00 34,350.06 3.00 3,435.01 126.50 144,842.57 16% 23,174.81 8,400.87 176,418.25
614 (1)a 8.0 Bentonite Strip Waterstop 156.00 m 935.000 145,860.00 120.00 18,720.03 12.00 1,872.00 1,067.00 166,452.04 16% 26,632.33 9,654.22 202,738.58
1706 (1) 9.0 Hauling and Disposal 310.00 cu.m - - 267.36 82,881.53 7.64 2,368.47 275.00 85,250.00 16% 13,640.00 4,944.50 103,834.50
PART IV-A- CIVIL/EARTHWORKS 1,141,676.25 440,690.99 570,499.53 2,152,866.77 344,458.68 124,866.27 2,622,191.73
PART B STRUCTURAL WORKS
1.0 Reinforce Concrete

GENERAL REQUIREMENTS Page 5 of 122 DA GENSAN RF12

 DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL 5% VAT TOTAL COST
MATERIALS LABOR TOTAL LABOR EQUIPMENT TOTAL EQUIPMENT UNIT COST TOTAL COST % VALUE
MATERIALS
900 (1) c1 a 4000 psi at 28 days 379.56 cu.m 5,203.000 1,974,850.68 234.71 89,086.04 517.46 196,408.26 5,955.17 2,260,344.98 16% 361,655.20 131,100.01 2,753,100.19
900 (1) c1 b. 3000 psi at 28 days 92.30 cu.m 4,730.000 436,579.00 206.26 19,038.21 453.74 41,879.80 5,390.00 497,497.00 16% 79,599.52 28,854.83 605,951.35
900 (1) c1 c. 2500 psi at 28 days 106.00 cu.m 3,520.000 373,120.00 206.26 21,864.03 453.74 48,095.98 4,180.00 443,080.01 16% 70,892.80 25,698.64 539,671.45
2.0 Deformed Reinforcing Steel bar -
902 (1) b a Grade 60 97,851.50 kgs 52.800 5,166,559.20 6.63 648,980.66 3.27 319,786.00 62.70 6,135,325.86 16% 981,652.14 355,848.90 7,472,826.89
b. G.I. Wire/Tie Wire 107.89 rolls 2,238.500 241,514.96 - - - - 2,238.50 241,514.96 16% 38,642.39 14,007.87 294,165.22
3.0 Formworks and Scaffolding -
903(2) a Formworks 4,698.25 sq.m 440.001 2,067,235.79 205.06 963,409.54 344.94 1,620,627.35 990.00 4,651,272.69 16% 744,203.63 269,773.82 5,665,250.14
1047 (8) 4.0 Roof Steel Framing 8,957.96 kgs 57.200 512,395.31 6.34 56,821.12 5.66 50,664.11 69.20 619,880.54 16% 99,180.89 35,953.07 755,014.50
5.0 Roof Steel Framing (175 X 50 X 12 Purlins) 7,239.02 kgs 66.000 477,775.52 6.92 50,095.50 6.24 45,140.55 79.16 573,011.57 16% 91,681.85 33,234.67 697,928.09
6.0 Roof Steel Framing (12MM Sagrod w/ bolts and nuts) 977.91 kgs 57.200 55,936.51 26.13 25,548.92 6.40 6,254.89 89.72 87,740.32 16% 14,038.45 5,088.94 106,867.71
7.0 Gusset Plates 1,098.41 kgs 63.000 69,199.52 26.01 28,574.45 36.73 40,342.45 125.74 138,116.41 16% 22,098.63 8,010.75 168,225.79
SPL (6) 8.0 Seismic Gap ( Joint fillers , Rubber Gusket , aluminum frames , including all accessories) 12.00 lm 13,970.000 167,640.00 - - - 13,970.00 167,640.00 16% 26,822.40 9,723.12 204,185.52
PART IV-B- STRUCTURAL WORKS 11,542,806.49 1,903,418.47 2,369,199.39 15,815,424.34 2,530,467.89 917,294.61 19,263,186.85
PART C ARCHITECTURAL WORKS
1.0 Masonry Works
New CHB Wall-150mm (6") CHB Walls Including plastering, stiffener
1046 (1) a2 a. 1,434.00 sqm 1,495.817 2,145,002.09 548.26 786,204.66 115.36 165,427.70 2,159.44 3,096,634.45 16% 495,461.51 179,604.80 3,771,700.75
column and lintel beams
New CHB Wall-100mm (4") CHB Walls Including plastering, stiffener
1046 (1) a1 b 1,283.00 sqm 1,261.923 1,619,047.15 547.61 702,580.80 110.42 141,666.08 1,919.95 2,463,294.03 16% 394,127.04 142,871.05 3,000,292.13
column and lintel beams
2.0 Floor Finishes - - - -
1021(3)a a. ±50mm corrective Floor topping 69.00 sqm 225.500 15,559.48 200.00 13,799.97 20.00 1,380.00 445.50 30,739.45 16% 4,918.31 1,782.89 37,440.65
1018(1) b. FF-1; 600x600mm Homogenous tiles (polished) 170.00 sqm 1,897.500 322,575.01 435.00 73,950.03 43.50 7,395.00 2,376.00 403,920.04 16% 64,627.21 23,427.36 491,974.61
1018(2) c. FF-2; 600x600mm Homogenous tiles (non-skid) 737.00 sqm 1,897.500 1,398,457.52 435.00 320,595.21 43.50 32,059.52 2,376.00 1,751,112.26 16% 280,177.96 101,564.51 2,132,854.73
1053(1) d. FF-3; 7mm thk 500x500mm Carpet tiles in PVC & fiberglass backing 124.00 sqm 1,815.000 225,060.00 270.00 33,480.02 27.00 3,348.00 2,112.00 261,888.02 16% 41,902.08 15,189.51 318,979.61
1020(1)a e. FF-4, Rollled vinyl 1.30mm thick 23.00 sqm 1,571.135 36,136.11 350.79 8,068.08 35.08 806.81 1,957.00 45,011.00 16% 7,201.76 2,610.64 54,823.40
1021(1)c f. FF-5a, Straight to finish concrete with hardener 33.00 sqm 517.000 17,061.00 51.67 1,704.96 25.88 854.20 594.55 19,620.16 16% 3,139.23 1,137.97 23,897.35
1018 (2) g. FF-6, 300 x 300mm Vitrified ceramic tiles 35.00 sqm 1,595.000 55,825.00 435.00 15,224.85 43.50 1,522.48 2,073.50 72,572.33 16% 11,611.57 4,209.20 88,393.10
3.0 Wall Finishes - - - -
1018 (2) a. 300 x 600mm Vitrified ceramic wall tiles with tile grout & sealer on joint 138.00 sqm 1,595.000 220,110.00 460.00 63,480.01 46.00 6,348.00 2,101.00 289,938.01 16% 46,390.08 16,816.40 353,144.50
1300 (30)Ceiling Finishes 4.0 Ceiling Finishes - - - -
CF-1; 12mm thick Standard gypsum boards on light gauge metal frame
1003 (1)e1 a 555.00 sqm 746.282 414,186.39 383.28 212,721.60 146.44 81,272.16 1,276.00 708,180.15 16% 113,308.82 41,074.45 862,563.42
systems
CF-2;12mm thick Fire resistant gypsum boards on light gauge metal frame
1042(2)b b 23.00 sqm 910.500 20,941.50 410.32 9,437.27 136.68 3,143.73 1,457.50 33,522.50 16% 5,363.60 1,944.30 40,830.40
systems
CF-2a; 12mm thick Moisture resistant gypsum boards on light gauge metal
1042(2)c c 63.00 sqm 855.500 53,896.50 399.15 25,146.37 147.85 9,314.64 1,402.50 88,357.50 16% 14,137.20 5,124.74 107,619.44
frame systems
1030 (1) d CF-6, 600 x 600 x 20mm thick Fine feassured acoustic tiles 440.00 sqm 1,198.182 527,200.08 - 1.82 800.00 1,200.00 528,000.08 16% 84,480.01 30,624.00 643,104.10
1045(1) e CF-7; 4mm thick PUDF 1200 x 1200mm Aluminum composite panels 122.00 sqm 6,518.000 795,196.00 - 82.00 10,004.00 6,600.00 805,200.00 16% 128,832.00 46,701.60 980,733.60
5.0 Painting - - - -
1032 (1)a a Latex semi-gloss paint finish on plastered wall 2,980.00 sqm 176.000 524,480.11 160.00 476,799.98 16.00 47,680.00 352.00 1,048,960.08 16% 167,833.61 60,839.68 1,277,633.38
1032 (1)a2 b Elastomeric paint finish on plastered wall 1,550.00 sqm 275.000 426,250.02 200.15 310,236.30 41.85 64,865.30 517.00 801,351.62 16% 128,216.26 46,478.39 976,046.27
411 (2) c Semi-gloss paint finish on gypsum board ceiling 641.00 sqm 176.001 112,816.54 148.80 95,378.19 27.20 17,437.82 352.00 225,632.55 16% 36,101.21 13,086.69 274,820.45
405 (6) d Latex paint finish on slab soffit 263.00 sqm 176.000 46,288.00 142.37 37,443.64 33.63 8,844.36 352.00 92,576.00 16% 14,812.16 5,369.41 112,757.56
1032 (1) c e Automotive lacquer paint finish on metal doors 23.00 sqm 249.294 5,733.77 350.00 8,050.00 35.00 805.00 634.29 14,588.77 16% 2,334.20 846.15 17,769.13
6.0 Thermal and Moisture Protection - - - -
1016 (1) a. Modified cementitious waterproofing 176.00 sq.m 909.000 159,984.05 478.18 84,160.00 47.82 8,416.00 1,435.00 252,560.05 16% 40,409.61 14,648.48 307,618.14
628 (1)a b Polyurethane based waterproofing (cold applied) 231.00 sq.m 1,758.000 406,098.07 101.82 23,520.01 10.18 2,352.00 1,870.00 431,970.07 16% 69,115.21 25,054.26 526,139.55
7.0 Doors and Windows - - - -
850 x 2100mm Wooden door in laminated wood finish, single leaf, single
1010(2)b WD-1 5.00 set 17,581.278 87,906.39 2,017.02 10,085.10 201.70 1,008.51 19,800.00 99,000.00 16% 15,840.00 5,742.00 120,582.00
swing
1200 x 2100mm Steel door with 6mm thick vision glass window, double
1006(6) SD-1 2.00 set 47,307.304 94,614.61 2,689.36 5,378.72 268.94 537.87 50,265.60 100,531.20 16% 16,084.99 5,830.81 122,447.00
leaf, double swing
1006(5) SD-6 1100 x 2100mm Steel door with 1hr fire rating, single leaf, single swing 2.00 set 35,347.000 70,694.00 2,016.36 4,032.73 201.64 403.27 37,565.00 75,130.00 16% 12,020.80 4,357.54 91,508.34
1043 (2) PVC-1 800 x 2100mm PVC door with louver, single leaf, single swing 4.00 set 4,280.140 17,120.56 1,098.96 4,395.85 109.90 439.59 5,489.00 21,956.00 16% 3,512.96 1,273.45 26,742.41
2100 x 2100mm x 12mm thick Tempered glass door, double swing, double
1007 (1) b GD-1 3.00 set 74,970.000 224,910.00 - - 74,970.00 224,910.00 16% 35,985.60 13,044.78 273,940.38
leaf with aluminum patch fittings
1070 x 2100mm x 12mm thick Tempered frosted glass door, single swing,
1007 (1) b GD-2 1.00 set 38,199.000 38,199.00 - - 38,199.00 38,199.00 16% 6,111.84 2,215.54 46,526.38
double leaf with aluminum patch fittings
1900 x 2100mm x 12mm thick Tempered frosted glass door, double swing,
1007 (1) b GD-3 7.00 set 67,830.000 474,810.00 - - 67,830.00 474,810.00 16% 75,969.60 27,538.98 578,318.58
double leaf with aluminum patch fittings
960 x 2100mm x 12mm thick Tempered frosted glass door, double swing,
1007 (1) b GD-4 10.00 set 35,700.000 357,000.00 - - 35,700.00 357,000.00 16% 57,120.00 20,706.00 434,826.00
single leaf with aluminum patch fittings
2350 x 1200mm x 6mm thick Tempered clear glass, aluminum framed
1008 (1) b W-1 27.00 set 60,497.800 1,633,440.60 - - 60,497.80 1,633,440.60 16% 261,350.50 94,739.55 1,989,530.65
casement window
1200 x 1200mm x 6mm thick Tempered clear glass, aluminum framed
1008 (1) a W-2 8.00 set 19,331.400 154,651.20 - - 19,331.40 154,651.20 16% 24,744.19 8,969.77 188,365.16
sliding window
3500 x 1200mm x 6mm thick Tempered clear glass, aluminum framed
1008 (1) a W-3 5.00 set 56,252.900 281,264.50 - - 56,252.90 281,264.50 16% 45,002.32 16,313.34 342,580.16
sliding window
1200 x 600mm x 6mm thick Tempered clear glass, aluminum framed awning
1008 (1) c W-6 3.00 set 25,940.200 77,820.60 - - 25,940.20 77,820.60 16% 12,451.30 4,513.59 94,785.49
window

3550 x 5400mm window, 12mm thick Tempered clear glass on aluminum

1008 (1)d W-8 1.00 set 339,902.200 339,902.20 - - 339,902.20 339,902.20 16% 54,384.35 19,714.33 414,000.88
framed fixed panel and 6mm thick on aluminum framed operable window

11250 x 8400mm (see drawing) window, 12mm thick Tempered clear glass
1008 (1)d W-9 on aluminum framed fixed panel and 6mm thick on aluminum framed 1.00 set 717,362.800 717,362.80 - - 717,362.80 717,362.80 16% 114,778.05 41,607.04 873,747.89
operable window
7700 x 3100mm x 12mm thick Tempered clear glass on aluminum framed
1008 (1)d W-10 1.00 set 350,000.000 350,000.00 - - 350,000.00 350,000.00 16% 56,000.00 20,300.00 426,300.00
fixed/operable panel window
5.400 x 3650mm x 12mm thick Tempered clear glass on aluminum framed
1008 (1)d W-11 1.00 set 230,000.000 230,000.00 - - 230,000.00 230,000.00 16% 36,800.00 13,340.00 280,140.00
fixed/operable panel window
8.0 Roofing Works - - -
Long span pre-painted roof (Hi-rib 50) including bended materials,
1014 (1) b2 a. 924.00 sq.m. 2,943.001 2,719,332.58 477.12 440,862.42 149.88 138,486.24 3,570.00 3,298,681.24 16% 527,789.00 191,323.51 4,017,793.75
insulation, fastening accessories, etc.
9.0 Carpentry Works - - -
1003 (4) a. Built-in counters/cabinets (pantry, toilets, etc.) 1.00 lot 196,625.000 196,625.00 - - 196,625.00 196,625.00 16% 31,460.00 11,404.25 239,489.25
1003 (17) b Reception (counter, logo, vertical wood slats, curved blades, etc.) 1.00 lot 472,754.700 472,754.70 143,259.00 143,259.00 14,325.90 14,325.90 630,339.60 630,339.60 16% 100,854.34 36,559.70 767,753.63
10.0 Miscellaneous Items/ Other works - - - -
1039 (1) a. 50 x 75mm Aluminum tubular vertical sun baffles, painted 257.00 lm 935.000 240,295.00 212.50 54,612.50 21.25 5,461.25 1,168.75 300,368.75 16% 48,059.00 17,421.39 365,849.14
401 (1) b. 50mmø Stainless steel hand rail 10.00 lm 7,199.850 71,998.50 1,732.50 17,325.00 692.65 6,926.50 9,625.00 96,250.00 16% 15,400.00 5,582.50 117,232.50
1003 (23) c. Toilet partitions/cubicles with door panel & accessories 4.00 unit 47,520.000 190,080.00 - - 47,520.00 190,080.00 16% 30,412.80 11,024.64 231,517.44
1003 (23) d. Urinal partitions 4.00 unit 7,788.000 31,152.00 - - 7,788.00 31,152.00 16% 4,984.32 1,806.82 37,943.14
PART IV-C- ARCHITECTURAL WORKS 18,619,838.63 3,981,933.26 783,331.93 23,385,103.81 3,741,616.61 1,356,336.02 28,483,056.44

GENERAL REQUIREMENTS Page 6 of 122 DA GENSAN RF12

 DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION QTY UNIT TOTAL 5% VAT TOTAL COST
MATERIALS LABOR TOTAL LABOR EQUIPMENT TOTAL EQUIPMENT UNIT COST TOTAL COST % VALUE
MATERIALS
PART D ELECTRICAL WORKS
1100 (10) 1.0 Electrical pipe, fittings, conduit and boxes 1.00 lot 1,552,155.000 1,552,155.00 416,693.51 416,693.51 20,834.68 20,834.68 1,989,683.19 1,989,683.19 16% 318,349.31 115,401.62 2,423,434.12
1101 2.0 Wires , Cables and devices 1.00 lot 2,941,872.270 2,941,872.27 426,190.24 426,190.24 21,309.51 21,309.51 3,389,372.02 3,389,372.02 16% 542,299.52 196,583.58 4,128,255.12
1103 3.0 Lighting fixtures 1.00 lot 508,821.500 508,821.50 39,914.29 39,914.29 1,995.71 1,995.71 550,731.50 550,731.50 16% 88,117.04 31,942.43 670,790.97
1102 4.0 Panel boards and breakers 1.00 lot 779,080.500 779,080.50 103,816.82 103,816.82 5,190.84 5,190.84 888,088.16 888,088.16 16% 142,094.11 51,509.11 1,081,691.38
1109 5.0 Grounding System 1.00 lot 580,814.000 580,814.00 132,549.52 132,549.52 6,627.48 6,627.48 719,991.00 719,991.00 16% 115,198.56 41,759.48 876,949.04
PART IV-D- ELECTRICAL WORKS 6,362,743.27 1,119,164.38 55,958.22 7,537,865.87 1,206,058.54 437,196.22 9,181,120.63
PART E AUXILIARY WORKS
1105 1.0 Structured Cabling 1.00 lot 1,991,627.770 1,991,627.77 534,891.76 534,891.76 26,744.59 26,744.59 2,553,264.12 2,553,264.12 16% 408,522.26 148,089.32 3,109,875.70
1106 2.0 Closed Circuit Television System 1.00 lot 990,762.520 990,762.52 162,319.77 162,319.77 8,115.99 8,115.99 1,161,198.28 1,161,198.28 16% 185,791.72 67,349.50 1,414,339.50
1208 3.0 Fire Detection and Alarm System 1.00 lot 714,603.660 714,603.66 125,002.87 125,002.87 6,250.14 6,250.14 845,856.67 845,856.67 16% 135,337.07 49,059.69 1,030,253.42
1107 4.0 PA-BGM 1.00 lot 187,466.590 187,466.59 51,240.83 51,240.83 2,562.04 2,562.04 241,269.46 241,269.46 16% 38,603.11 13,993.63 293,866.20
1108 5.0 Access Control System 1.00 lot 535,418.654 535,418.65 89,623.02 89,623.02 4,481.15 4,481.15 629,522.83 629,522.83 16% 100,723.65 36,512.32 766,758.80
PART IV-E- AUXILIARY WORKS 4,419,879.19 963,078.25 48,153.91 5,431,111.35 868,977.82 315,004.46 6,615,093.63
PART F SANITARY PLUMBING WORKS
1002 (24) 1.0 Water Line System 1.00 lot 219,872.730 219,872.73 72,356.44 72,356.44 3,617.82 3,617.82 295,846.99 295,846.99 16% 47,335.52 17,159.13 360,341.63
1001 (8) 2.0 SANITARY AND WASTE SYSTEM 1.00 lot 47,332.870 47,332.87 13,676.03 13,676.03 683.80 683.80 61,692.70 61,692.70 16% 9,870.83 3,578.18 75,141.71
1001 (9) 3.0 STORM DRAINAGE PIPING SYSTEM 1.00 lot 132,164.670 132,164.67 21,279.40 21,279.40 1,063.97 1,063.97 154,508.04 154,508.04 16% 24,721.29 8,961.47 188,190.79
PART IV-F-SANITARY PLUMBING WORKS 399,370.27 107,311.87 5,365.59 512,047.73 81,927.64 29,698.77 623,674.13
PART G FIRE PROTECTION WORKS
1202 (1) 1.0 Wet Pipe & Sprinkler Piping System 1.00 lot 1,559,650.169 1,559,650.17 214,196.49 214,196.49 10,709.82 10,709.82 1,784,556.49 1,784,556.49 16% 285,529.04 103,504.28 2,173,589.80
PART IV-G-FIRE PROTECTION WORKS 1,559,650.17 214,196.49 10,709.82 1,784,556.49 285,529.04 103,504.28 2,173,589.80
PART H MECHANICAL WORKS
1200 (13) 1.0 Air conditioning System 1.00 lot 9,281,782.400 9,281,782.40 874,581.30 874,581.30 43,729.07 43,729.07 10,200,092.77 10,200,092.77 16% 1,632,014.84 591,605.38 12,423,712.99
1200 (1) 2.0 Ventilating System 1.00 lot 1,754,024.887 1,754,024.89 278,086.41 278,086.41 13,904.32 13,904.32 2,046,015.62 2,046,015.62 16% 327,362.50 118,668.91 2,492,047.03
PART IV-G-FIRE PROTECTION WORKS 11,035,807.29 1,152,667.72 57,633.39 12,246,108.39 1,959,377.34 710,274.29 14,915,760.02
PART IV- CENTRAL ADMINISTRATIVE BUILDING 55,081,771.55 9,882,461.42 3,900,851.78 68,865,084.75 11,018,413.56 3,994,174.92 83,877,673.23

GRAND TOTAL 104,105,262.10 19,035,880.38 6,996,553.12 130,137,695.60 20,338,494.87 7,523,809.52 158,000,000.00

GENERAL REQUIREMENTS Page 7 of 122 DA GENSAN RF12

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -

Item No./Description : A.1.4 (1) Project Photographs

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 121.84 -

b. Skilled Laborer 91.47 -
c. Unskilled Laborer 1 48.00 61.43 2,948.64

Sub - Total for A 2,948.64

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost)

Sub - Total for B -

C. Total (A + B) 2,948.64
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 2,948.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Camera no 1.00 20,048.91 20,048.91

b. Consumables lot 5% 1,002.45
-

Sub - Total for F 21,051.36

G. Direct Unit Cost (E + F) 24,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,920.00
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 1,296.00
K. Total Unit Cost (G + H + I + J) 27,215.99

Prepared by: Evaluated by:

Item No./Description : B.9 Mobilization/ Demobilization

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 71.43 121.84 8,702.93

b. Skilled Laborer 6 74.00 91.47 40,612.68
c. Unskilled Laborer 12 74.00 61.43 54,549.84
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
Sub - Total for A 103,865.45

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Dump Truck, 12cu yrd 2 66.00 1,544.00 203,808.00
2. Payloader, 1.2 cum 1 66.00 1,940.00 128,040.00
Minor Tools (10% of Labor Cost) 10,386.55

Sub - Total for B 342,234.55

C. Total (A + B) 446,100.00
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 446,100.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

-
-
-
-

Sub - Total for F -

G. Direct Unit Cost (E + F) 446,100.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 22,305.00
K. Total Unit Cost (G + H + I + J) 468,405.00

Prepared by: Evaluated by:

Item No./Description : B.3 Permits, Licenses, Clearances, etc.

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 121.84 -

b. Skilled Laborer 91.47 -
c. Unskilled Laborer 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
-
-
Minor Tools (10% of Labor Cost) -
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -

Sub - Total for B -

C. Total (A + B) -
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials 158,000,000.00
a. Building Permits lot 1 108,038.00 108,038.00
b. Occupancy lot 1 158,000.00 158,000.00
c. Contractor's Tax lot 1 849,514.29 849,514.29
-
-

Sub - Total for F 1,115,552.29

G. Direct Unit Cost (E + F) 1,115,552.29
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 55,777.61
K. Total Unit Cost (G + H + I + J) 1,171,329.90

Prepared by: Evaluated by:

Item No./Description : B.1 (1) Temporary facilities for Contractor

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 19.55 121.84 2,381.61

b. Skilled Laborer 4 20.00 91.47 7,317.60
c. Unskilled Laborer 10 20.00 61.43 12,286.00

Sub - Total for A 21,985.21

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
a. Mobile Crane/Telescopic Boom, 50T 1 8.00 2,535.00 20,280.00
Minor Tools (10% of Labor Cost) 2,198.52

Sub - Total for B 22,478.52

C. Total (A + B) 44,463.73
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 44,463.73

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

a. Container Van, 20' no 3.00 170,000.00 510,000.00

b. Air condition, 2HP no 3.00 40,000.00 120,000.00
c. Fabrication shed no 1.00 50,000.00 50,000.00
d. Consumables lot 5% 34,000.00
-
-

Sub - Total for F 714,000.00

G. Direct Unit Cost (E + F) 758,463.73
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 60,677.10
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 40,957.04
K. Total Unit Cost (G + H + I + J) 860,097.87

Prepared by: Evaluated by:

Item No./Description : B.7 (2)a Health & Safety Requirements

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Safety Practitioner 0 1248.00 152.44 -
b. SafetyOfficer 1 1248.00 121.84 152,056.32
c. Health Personnel (Full Time) 1 1248.00 121.84 152,056.32
d. Labor (cleaning) 0 1248.00 61.43 -

Sub - Total for A 304,112.64

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 30,411.26

Sub - Total for B 30,411.26

C. Total (A + B) 334,523.90
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 334,523.90

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
1. Safety Shoes no 20 850.00 17,000.00
2. Safety Hard hat no 20 400.00 8,000.00
3. Body Harness no 10.00 450.00 4,500.00
4. Rain boots no 20 400.00 8,000.00
5. Safety Vest no 20 100.00 2,000.00
6. Safety gloves no 15.00 76.18 1,142.77
7. Temperature Gun no 1.00 1,000.00 1,000.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
8. Safety Ladder no 5.00 4,500.00 22,500.00
9. Cleaning materials mos. 10.00 1,500.00 15,000.00
10. Caution Tape rolls 2.00 1,500.00 3,000.00

Sub - Total for F 82,142.77

G. Direct Unit Cost (E + F) 416,666.67
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 33,333.33
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 22,500.00
K. Total Unit Cost (G + H + I + J) 472,500.00

Prepared by: Evaluated by:

Item No./Description : B.7 (2) b Security Service

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Security Guard 2 1289.32 121.84 314,181.82

Sub - Total for A 314,181.82

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 31,418.18

Sub - Total for B 31,418.18

C. Total (A + B) 345,600.00
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 345,600.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 345,600.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 27,648.00
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 18,662.40
K. Total Unit Cost (G + H + I + J) 391,910.40

Prepared by: Evaluated by:

Item No./Description : B.7 (2) c Sanitation and Disposal

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 59.45 121.84 7,242.95
b. Skilled Laborer 0 0.00 91.47 -
c. Unskilled Laborer 2 60.00 61.43 7,371.60

Sub - Total for A 14,614.55

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

1. Dump Truck, 12cu yrd 1 55.00 1,544.00 84,920.00

2. Payloader, 1.2 cum 1 55.00 1,940.00 106,700.00
Minor Tools (10% of Labor Cost) 1,461.45

Sub - Total for B 193,081.45

C. Total (A + B) 207,696.00
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 207,696.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 207,696.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 16,615.68
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 11,215.58
K. Total Unit Cost (G + H + I + J) 235,527.26

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
Item No./Description : B.20 Temporary Enclosure / board-up
Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 18.54 121.84 2,258.94
b. Skilled Laborer 2 21.00 91.47 3,841.74
c. Unskilled Laborer 6 21.00 61.43 7,740.18

Sub - Total for A 13,840.86

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 1,384.09

Sub - Total for B 1,384.09

C. Total (A + B) 15,224.94
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 15,224.94

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials M 480

1. GI Roofing Sheet, .4mm thick x 8' no. 480.00 544.00 261,120.00

2. GI Pipe, 40mmØ x 6m, sch 20 no. 192.00 440.00 84,480.00
3. Cement bags 61.00 240.00 14,640.00
4. Sand cum 3.00 800.00 2,400.00
5. Gravel cum 6.00 1,030.00 6,180.00
6. Phenolic pc 10.00 1,350.00 13,500.00
7. Sliding Gate set 2.00 5,000.00 10,000.00
8. Consumables 2,855.06

Sub - Total for F 395,175.06

G. Direct Unit Cost (E + F) 410,400.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 32,832.00
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 22,161.60
K. Total Unit Cost (G + H + I + J) 465,393.60

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
Item No./Description : B.4 (10) Miscellaneous Survey and Staking
Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Geodetic Engineer 1 768.00 144.23 110,768.64
b. Skilled Laborer 1 768.00 91.47 70,248.96
c. Unskilled Laborer 4 768.00 61.43 188,712.96

Sub - Total for A 369,730.56

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
-

Minor Tools (10% of Labor Cost) 36,973.06

Sub - Total for B 36,973.06

C. Total (A + B) 406,703.62
D. Output = 1 LOT 1.00
E. Direct Unit Cost (C ÷ D) 406,703.62

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Total Station w/ Accessories (standard

unit 1.00 216,370.71 216,370.71
package)
-
-

Sub - Total for F 216,370.71

G. Direct Unit Cost (E + F) 623,074.33
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 49,845.95
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 33,646.01
K. Total Unit Cost (G + H + I + J) 706,566.29

Prepared by: Evaluated by:

Item No./Description : SPL (1) Material Testing

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 121.84 -
b. Skilled Laborer 91.47 -
c. Unskilled Laborer 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

1. Materials samples
CHB, 4" interior pcs 20.00 30.00 600.00
CHB, 6" Exterior pcs 20.00 32.00 640.00
Reinforcing Steel Bar, Grade 60 kg 181.00 45.00 8,145.00
Concrete Trial Mix cum 2.00 5,100.00 10,200.00
2. Testing fee -
Masonry testing set 3.00 1,540.00 4,620.00
Reinforcng steel bar set 10.00 1,070.00 10,700.00
Concrete Trial Mix set 3.00 1,330.00 3,990.00
Misc. MEPF Material Testing lot 1.00 51,105.00 51,105.00
-

Sub - Total for F 90,000.00

G. Direct Unit Cost (E + F) 90,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7,200.00
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 4,860.00
K. Total Unit Cost (G + H + I + J) 102,060.00

Prepared by: Evaluated by:

Item No./Description : SPL (2) As-built plans and Shop Drawings

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Cad Operator 1 335.76 121.84 40,909.09
b. Skilled Laborer 91.47 -
c. Unskilled Laborer 61.43 -

Sub - Total for A 40,909.09

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

GENERAL REQUIREMENTS -
Minor Tools (10% of Labor Cost) 4,090.91

Sub - Total for B 4,090.91

C. Total (A + B) 45,000.00
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 45,000.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Sub - Total for F -

G. Direct Unit Cost (E + F) 45,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,600.00
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 2,430.00
K. Total Unit Cost (G + H + I + J) 51,030.00

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -

Item No./Description : 100 (1) Clearing ang grubbing

Unit of Measurement : SQM
Output :
Quantity : 2720.00 SQM

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 18.60 121.84 2,266.22

b. Skilled Laborer 4 18.00 91.47 6,585.84
c. Unskilled Laborer 10 18.00 61.43 11,057.40

Sub - Total for A 19,909.46

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Dump Truck, 12cu yrd 2 13.00 1,544.00 40,144.00
2. Backhoe, 1.2 cum 1 13.00 2,132.00 27,716.00

Minor Tools (10% of Labor Cost) 1,990.95

Sub - Total for B 69,850.95

C. Total (A + B) 89,760.41
D. Output = 1 SQM 2,720.00
E. Direct Unit Cost (C ÷ D) 33.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Consumables lot 5% -
-
-

Sub - Total for F -

G. Direct Unit Cost (E + F) 33.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 2.64
I. Contractor's Profit (CP) 8% of G 2.64
J. Value Added Tax (VAT) 5% of (G + H + I) 1.91
K. Total Unit Cost (G + H + I + J) 40.19

Prepared by: Evaluated by:

Item No./Description : 1601 (1) Back Fill & Compaction

Unit of Measurement : CUM
Output : 1
Quantity : 544.00 CUM

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 32.84 121.84 4,001.41

b. Skilled Laborer 2 34.00 91.47 6,219.96
c. Unskilled Laborer 4 34.00 61.43 8,354.48

Sub - Total for A 18,575.85

No. of Hour/s
Name and Capacity No of Unit/s Hourly Rate Amount (PhP)

B. Equipment
1. Plate Compactor, 6HP 1 28.00 2,847.00 79,716.00
2. Walk behind roller, 8 HP 1 28.00 3,203.00 89,684.00
Minor Tools (10% of Labor Cost) 1,857.58

Sub - Total for B 171,257.58

C. Total (A + B) 189,833.43
D. Output = CUM 544.00
E. Direct Unit Cost (C ÷ D) 348.96

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Backfill Materials cum 544 495.00 269,280.00
-
-
-
-

Sub - Total for F 269,280.00

G. Direct Unit Cost (E + F) 843.96
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 67.52
I. Contractor's Profit (CP) 8% of G 67.52
J. Value Added Tax (VAT) 5% of (G + H + I) 48.95
K. Total Unit Cost (G + H + I + J) 1,027.94

Prepared by: Evaluated by:

Item No./Description : 105 (1) a Sub Grade/Base Preparation

Unit of Measurement : sqm
Output : 1
Quantity : 2720.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 67.12 121.84 8,178.25

b. Skilled Laborer 2 67.12 91.47 12,279.46
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
c. Unskilled Laborer 5 67.12 61.43 20,616.79

Sub - Total for A 41,074.50

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
-
Motorized Grader, 125.0 hp 1 67.12 2,670.00 179,218.05
Minor Tools (10% of Labor Cost) 4,107.45

Sub - Total for B 183,325.50

C. Total (A + B) 224,400.00
D. Output = sqm 2,720.00
E. Direct Unit Cost (C ÷ D) 82.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 2720

Sub-base / Gravel fill cum 408 1,030.00 420,240.00
Consumables 3% 10,608.12
-
-
-

Sub - Total for F 430,848.12

G. Direct Unit Cost (E + F) 240.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 19.27
I. Contractor's Profit (CP) 8% of G 19.27
J. Value Added Tax (VAT) 5% of (G + H + I) 13.97
K. Total Unit Cost (G + H + I + J) 293.42

Prepared by: Evaluated by:

Item No./Description : SPL (3) Service Road , Parking construction & Pavements
Unit of Measurement : sqm
Output : 1
Quantity : 3294.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 128.00 121.84 15,595.52

b. Skilled Laborer 4 128.00 91.47 46,832.64
c. Unskilled Laborer 10 128.00 61.43 78,630.40

Sub - Total for A 141,058.56

No. of Hour/s
Name and Capacity No of Unit/s Hourly Rate Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
Name and Capacity No of Unit/s Hourly Rate Amount (PhP)

B. Equipment
a. Concrete Bagger Mixer, 3 to 4cum 1 128.00 229.00 29,312.00
b. Plate Compactor, 4.5HP 1 128.00 1,779.00 227,712.00
c. Concrete paver/screeder, 6m 1 128.00 280.00 35,840.00
d. Concrete vibrator 1 128.00 36.35 4,652.31

Minor Tools (10% of Labor Cost) 14,105.86

Sub - Total for B 311,622.16

C. Total (A + B) 452,680.72
D. Output = 1 sqm
E. Direct Unit Cost (C ÷ D) 452,680.72

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 3294

a. Pavement Concrete Mix, 4000psi cum -

Cement bag 10,673.00 240.00 2,561,520.00
Sand cum 444.70 800.00 355,760.00
Gravel cum 741.20 1,030.00 763,436.00
b. Base course cum 329.40 800.00 263,520.00
c, Gravel sub base cum 494.10 1,030.00 508,923.00
d. Dowel / rebar, 25mmØ kg 7,445.00 52.80 393,096.00
e. Sealant tube 483.00 350.00 169,050.00
f. Consumables lot 79,536.28
-
-

Sub - Total for F 5,094,841.28

G. Direct Unit Cost (E + F) 5,547,522.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 443,801.76
I. Contractor's Profit (CP) 8% of G 443,801.76
J. Value Added Tax (VAT) 5% of (G + H + I) 321,756.28
K. Total Unit Cost (G + H + I + J) 6,756,881.7960

Prepared by: Evaluated by:

Item No./Description : 807 (10) Curbs and Gutter Wheel Stop

Unit of Measurement : lm
Output : 1
Quantity : 930.00 lm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 132.00 121.84 16,082.88

b. Skilled Laborer 3 132.00 91.47 36,222.12
c. Unskilled Laborer 10 132.00 61.43 81,087.60

Sub - Total for A 133,392.60

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
B. Equipment
a. Concrete Bagger Mixer, 3 to 4cum 1 132.00 229.00 30,228.00
b. Formworks (sqm) 96 132.00 40.00 5,280.00
-

Minor Tools (10% of Labor Cost) 13,339.26

Sub - Total for B 48,847.26

C. Total (A + B) 182,239.86
D. Output = 1 lm
E. Direct Unit Cost (C ÷ D) 182,239.86

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials lm 930.00
a. Cement bag 201.00 240.00 48,240.00
b. Sand cum 8.40 800.00 6,720.00
c. Gravel cum 14.00 1,030.00 14,420.00
d. Rebar kg 2,530.94 52.80 133,633.46
e. GI Tie Wire #16 kg 38.00 68.18 2,590.91
f. Concrete hardener liter 210.00 215.00 45,150.00
g. Consumables 3,413.74
-
-
-
-

Sub - Total for F 254,168.12

G. Direct Unit Cost (E + F) 436,407.98
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 34,912.64
I. Contractor's Profit (CP) 8% of G 34,912.64
J. Value Added Tax (VAT) 5% of (G + H + I) 25,311.66
K. Total Unit Cost (G + H + I + J) 531,544.92

Prepared by: Evaluated by:

Perimeter Fence( including foundation,chb wall , other

Item No./Description : 807 (13) miscellaneous items)
Unit of Measurement : m
Output : 1
Quantity : 455.00 m

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
CHB Footing, column and beam
a. Construction Foreman 1 51.00 121.84 6,213.84
b. Skilled Laborer 6 51.00 91.47 27,989.82
c. Unskilled Laborer 6 51.00 61.43 18,797.58
CHB Installation
a. Construction Foreman 1 107.00 121.84 13,036.88
b. Skilled Laborer 6 107.00 91.47 58,723.74
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
c. Unskilled Laborer 6 107.00 61.43 39,438.06
CHB Plastering
a. Construction Foreman 1 213.00 121.84 25,951.92
b. Skilled Laborer 6 213.00 91.47 116,898.66
c. Unskilled Laborer 6 213.00 61.43 78,507.54
Painting Works
a. Construction Foreman 1 128.00 121.84 15,595.52
b. Skilled Laborer 6 128.00 91.47 70,248.96
c. Unskilled Laborer 6 128.00 61.43 47,178.24
GI Pipe with Wire Mesh Screen Fence x 1.2m High
a. Construction Foreman 1 76.00 121.84 9,259.84
b. Skilled Laborer 2 76.00 91.47 13,903.44
c. Unskilled Laborer 2 76.00 61.43 9,337.36

Sub - Total for A 551,081.40

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
a. Concrete Bagger Mixer, 3 to 4cum 1 264.00 229.00 60,456.00
b. Scaffolding/shoring 1 51.00 100.00 5,100.00
c. Welding Machine, 300 amp 1 76.00 371.00 28,196.00
Minor Tools (10% of Labor Cost) 55,108.14

Sub - Total for B 148,860.14

C. Total (A + B) 699,941.54
D. Output = 1m
E. Direct Unit Cost (C ÷ D) 699,941.54

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials m 455.00
1. CHB Wall (1.4m high)
a. CHB, 6" pc 7,962.50 32.00 254,800.00
b. Reinforcing Bar, 12mmØ kg 3,030.30 52.80 159,999.84
c. Cement bag 668.85 240.00 160,524.00
d. Sand cum 38.22 800.00 30,576.00
2. CHB Plastering
a. Cement bag 364.00 240.00 87,360.00
b. Sand cum 36.40 800.00 29,120.00
3. RC Column (300x200mm)
a. Cement bag 185.00 240.00 44,400.00
b. Sand cum 7.00 800.00 5,600.00
c. Gravel cum 14.00 1,030.00 14,420.00
d. Reinforcing Bar, 12mmØ kg 2,159.62 52.80 114,027.72
e. Reinforcing Bar, 10mmØ kg 1,406.08 51.00 71,709.88
f. GI tie wires kg 71.31 68.18 4,862.31
g. Phenolic Board, 3/4 (3-uses) pc 76.00 1,350.00 102,600.00
4. RC Beam (200mmmx300mm)
a. Cement bag 369.00 240.00 88,560.00
b. Sand cum 14.00 800.00 11,200.00
c. Gravel cum 28.00 1,030.00 28,840.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
d. Reinforcing Bar, 12mmØ kg 888.89 52.80 46,933.29
e. Reinforcing Bar, 10mmØ kg 1,346.87 51.00 68,690.51
f. GI tie wires kg 44.72 68.18 3,048.76
g. Phenolic Board, 3/4 (3-uses) pc 61.00 1,350.00 82,350.00
5. CHB Footing, 600mm x 250mm thick
a. Cement bag 922.00 240.00 221,280.00
b. Sand cum 35.00 800.00 28,000.00
c. Gravel cum 70.00 1,030.00 72,100.00
d. Reinforcing Bar, 12mmØ kg 1,333.33 52.80 70,399.93
e. Reinforcing Bar, 10mmØ kg 2,244.79 51.00 114,484.19
f. GI tie wires kg 71.56 68.18 4,879.25
6. Painting Works -
a. Primer can 63.70 1,077.00 68,604.90
b. Skimcoat bag 318.50 530.00 168,805.00
c. Elastomeric Paint can 127.40 760.00 96,824.00
7. GI Pipe with Wire Mesh Screen Fence x 1.2m High
a. GI Pipe, 40mmØ, Sch. 20 pcs 228.00 600.00 136,800.00
b. Flat Bar, 25mm x 3mm x 6m pcs 456.00 350.00 159,600.00
c. Wire Mesh 2"x2"x 2.6mm thick roll 237.00 350.00 82,950.00
d. Alkyd Metal Primer can 162.67 1,200.00 195,205.15
e. Alkyd Paint can 40.49 1,100.00 44,540.27
8. Consumables 10% 287,409.50
-
-
Sub - Total for F 3,161,504.51
G. Direct Unit Cost (E + F) 3,861,446.05
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 308,915.68
I. Contractor's Profit (CP) 8% of G 308,915.68
J. Value Added Tax (VAT) 5% of (G + H + I) 223,963.87
K. Total Unit Cost (G + H + I + J) 4,703,241.29

Prepared by: Evaluated by:

Item No./Description : 807 (14) Steel gate (entrace and Exit)

Unit of Measurement : no
Output : 1
Quantity : 4.00 no

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 192.00 121.84 23,393.28
b. Skilled Laborer 2 192.00 91.47 35,124.48
c. Unskilled Laborer 2 192.00 61.43 23,589.12

Sub - Total for A 82,106.88

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
a. Welding Machine, 300 amp 1 192.00 371.00 71,232.00
Minor Tools (10% of Labor Cost) 8,210.69
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
Sub - Total for B 79,442.69
C. Total (A + B) 161,549.57
D. Output = 1 no
E. Direct Unit Cost (C ÷ D) 161,549.57

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials 30m 3m x 7.5m/ 3m x 8m

a. GI Tubular 150mm x 50mm x 3mm thick pc 24.00 6,600.00 158,400.00
a. GI Tubular 100mm x 50mm x 3mm thick pc 108.00 3,400.00 367,200.00
b. Alkyd Metal Primer can 22.18 1,200.00 26,611.20
c. Alkyd Paint can 13.46 1,100.00 14,810.40
d. Lock assembly set 4.00 10,500.00 42,000.00
e. Consumables 5% 30,451.08

Sub - Total for F 639,472.68

G. Direct Unit Cost (E + F) 801,022.25
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 64,081.78
I. Contractor's Profit (CP) 8% of G 64,081.78
J. Value Added Tax (VAT) 5% of (G + H + I) 46,459.29
K. Total Unit Cost (G + H + I + J) 975,645.10

Prepared by: Evaluated by:

Item No./Description : 1706 (1) Hauling and Disposal

Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 42.18 121.84 5,138.64
b. Skilled Laborer 3 40.00 91.47 10,976.40
c. Unskilled Laborer 7 41.00 61.43 17,630.41

Sub - Total for A 33,745.45

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Dump Truck, 12cu yrd 3 40.00 1,544.00 185,280.00
2. Payloader, 1.2 cum 1 40.00 1,940.00 77,600.00

Minor Tools (10% of Labor Cost) 3,374.55

Sub - Total for B 266,254.55

C. Total (A + B) 300,000.00
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 300,000.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -

Sub - Total for F -

G. Direct Unit Cost (E + F) 300,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 24,000.00
I. Contractor's Profit (CP) 8% of G 24,000.00
J. Value Added Tax (VAT) 5% of (G + H + I) 17,400.00
K. Total Unit Cost (G + H + I + J) 365,400.00

Prepared by: Evaluated by:

Guard House ( including ,civil/structural, architectural

Item No./Description : SPL (4) and System)
Unit of Measurement : LOT
Output : 1
Quantity : 1.00 LOT

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 160.00 121.84 19,494.40
b. Skilled Laborer 3 160.00 91.47 43,905.60
c. Unskilled Laborer 6 160.00 61.43 58,972.80

Sub - Total for A 122,372.80

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
a. Concrete Bagger Mixer, 3 to 4cum 1 64.00 229.00 14,656.00
b. Scaffolding/shoring 1 64.00 100.00 6,400.00
c. Rebar Bender 1 64.00 129.81 8,307.69
d. Rebar Cutter 1 64.00 64.90 4,153.85
e. Concrete vibrator, 450 lpm 1 64.00 36.35 2,326.15
-
Minor Tools (10% of Labor Cost) 12,237.28

Sub - Total for B 48,080.97

C. Total (A + B) 170,453.77
D. Output = 1 LOT
E. Direct Unit Cost (C ÷ D) 170,453.77

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
1. RC Roof Slab
a. Ready Mix Concrete, 4,000 psi cum 0.89 5,076.50 4,523.16
b. Reinforcing Bar kg 296.70 52.80 15,665.92
c, GI Tie wires kg 5.93 68.18 404.60
d. Formworks sqm 5.94 -
Phenolic Board pcs 3.00 1,350.00 4,050.00
Good Lumber bdft 81.00 55.00 4,455.00
2. RC Wall x 2.8m high -
a. Ready Mix Concrete, 4,000 psi cum 2.40 5,076.50 12,183.60
b. Reinforcing Bar kg 186.48 52.80 9,846.14
c, GI Tie wires kg 3.73 68.18 254.29
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

SITE DEVELOPMENT -
d. Formworks sqm 28.00 -
Phenolic Board pcs 10.00 1,350.00 13,500.00
Good Lumber bdft 270.00 55.00 14,850.00
3. RC Wall Footing -
a. Ready Mix Concrete, 4,000 psi cum 0.45 5,076.50 2,284.42
b. Reinforcing Bar kg 45.98 52.80 2,427.74
c, GI Tie wires kg 0.92 68.18 62.70
4. 6mm thick clear glass on aluminum powder coated sliding
set 1.00 49,680.00 49,680.00
door
5. Interior Painting (Wall and Ceiling) sqm 15.50 -
a. Primer can 0.78 1,077.00 834.68
b. Skimcoat bag 7.75 530.00 4,107.50
c. Latex Paint can 2.33 950.00 2,208.75
d. Paint thinner can 0.58 676.00 392.93
6. Exterior Painting (Wall and ceiling) sqm 21.00 -
a. Primer can 1.05 1,077.00 1,130.85
b. Skimcoat bag 10.50 530.00 5,565.00
c. Elastomeric Paint can 3.15 760.00 2,394.00
d. Paint thinner can 0.79 676.00 532.35
7. Cementitious Waterproofing for roof deck sqm 6.00 550.00 3,300.00
8. 12 Watts, Surface mounted LED downlight pcs 3.00 1,061.50 3,184.50
9. 1 Gang Single pole single throw switch, 15A, 230, 60 Hz pcs 1.00 118.69 118.69
10. 2 Gang Single pole single throw switch, 15A, 230, 60 Hz pcs 1.00 188.43 188.43
11. PVC pipe 20mmØ pcs 2.00 71.50 143.00
12. 20mmØ lock-nut, adaptors and bushing pcs 3.00 48.40 145.20
13. Utility box pcs 3.00 48.40 145.20
14. 3.5mm2 THHN Wires m 18.00 41.75 751.50
15. Concrete floor finish with floor hardener sqm 2.00 -
a, Cement bag 0.06 260.00 15.60
b, Sand cum 0.01 850.00 5.10
c. Concrete hardener bag 0.40 1,025.00 410.00

16. Consumables 10% 15,976.08

-
-
-
-

Sub - Total for F 175,736.93

G. Direct Unit Cost (E + F) 346,190.71
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 27,695.26
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 18,694.30
K. Total Unit Cost (G + H + I + J) 392,580.26

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
-
Item No./Description : 1002(24) Water Line
Unit of Measurement : l.s.
Output : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 116.93 121.84 14,247.02

b. Skilled Laborer 2 224.96 91.47 41,154.62
c. Unskilled Laborer 4 645.85 61.43 158,697.11

Sub - Total for A 214,098.75

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 10,704.94

Sub - Total for B 10,704.94

C. Total (A + B) 224,803.69
D. Output = 1
E. Direct Unit Cost (C ÷ D) 224,803.69
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Facility Water Distribution

Galvanized Steel Iron (G.I. pipe sched 40)
50mm Ø G.I. pipe sched 40 6 mtrs lgth 50.00 5,037.91 251,895.50

G.I. Fitting and Accessories

50 mm Ø Gate Valve no 1.00 1,076.50 1,076.50
Hosebib 20mm Ø no 13.00 423.50 5,505.50
G.I. Fitting ( Elbow Bracket and Supports) l.s 1.00 28,432.53 28,432.53
Water Meter (MWSS Approved)
50 mmØ set 1.00 6,160.00 6,160.00
Gate Valves
50 mm diameter Gate Valve OS & Y set 1.00 1,510.98 1,510.98
Check Valves
50 mm diameter Check Valve set 1.00 2,145.00 2,145.00
Wye Strainer
50 mm diameter set 1.00 762.90 762.90
Lateral Water Lines & Roughing-in
GI Pipes Sch 40
100 mmØ x 6mtrs lgth 10.00 4,017.20 40,172.00
65 mmØ x 6mtrs lgth 21.00 2,312.20 48,556.20
50 mmØ x 6mtrs lgth 43.00 1,673.10 71,943.30
40 mmØ x 6mtrs lgth 52.00 1,284.80 66,809.60
Flange w/ Gusket
100 mmØ pc/s 22.00 932.22 20,508.84
65 mmØ pc/s 44.00 661.76 29,117.44
50 mmØ pc/s 88.00 564.86 49,707.68
Tee Connector
100mm x 100 mm Ø pc/s 2.00 497.20 994.40
100mm x 65 mm Ø pc/s 2.00 497.20 994.40
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
65 mm x 65 mm Ø pc/s 7.00 279.40 1,955.80
65 mm x 50 mm Ø pc/s 5.00 279.40 1,397.00
50 mm x 50 mm Ø pc/s 4.00 185.90 743.60
50 mm x 40 mm Ø pc/s 4.00 185.90 743.60
Elbow
100 mmØ pc/s 3.00 149.82 449.46
65 mmØ pc/s 3.00 97.30 291.90
50 mmØ pc/s 4.00 68.42 273.68
40 mmØ pc/s 4.00 35.31 141.24
PPR Pipes PN 20
40 mmØ x 4mtrs lgth 45.00 1,852.51 83,362.95
32 mmØ x 4mtrs lgth 39.00 1,288.65 50,257.35
25 mmØ x 4mtrs lgth 24.00 847.00 20,328.00
20 mmØ x 4mtrs lgth 32.00 491.26 15,720.32
Coupling
40 mmØ pc/s 47.00 50.16 2,357.52
32 mmØ pc/s 41.00 44.88 1,840.08
25 mmØ pc/s 26.00 25.08 652.08
20 mmØ pc/s 34.00 11.88 403.92
Tee Connector
40 mmØ x 40 mmØ pc/s 8.00 99.00 792.00
40 mmØ x 32 mmØ pc/s 16.00 87.12 1,393.92
32 mmØ x 32 mmØ pc/s 25.00 58.08 1,452.00
32 mmØ x 25 mmØ pc/s 26.00 50.16 1,304.16
25 mmØ x 25 mmØ pc/s 15.00 47.52 712.80
25 mmØ x 20 mmØ pc/s 20.00 34.32 686.40
20 mmØ x 20 mmØ pc/s 13.00 31.68 411.84
Elbow
40 mmØ pc/s 8.00 204.60 1,636.80
32 mmØ pc/s 8.00 77.00 616.00
25 mmØ pc/s 25.00 60.50 1,512.50
20 mmØ pc/s 26.00 26.40 686.40
Female Adaptor
25 mmØ pc/s 2.00 200.86 401.72
20 mmØ pc/s 6.00 125.84 755.04
Gate Valve (Brass)
25 mmØ pc/s 9.00 829.40 7,464.60
Hose Bib set 6.00 212.00 1,272.00
QCV set 3.00 23,500.00 70,500.00

Hangers/Support & Consumable Materials lot 1.00 2,418.78 2,418.78

Sub - Total for F 901,228.23

G. Direct Unit Cost (E + F) 1,126,031.92
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 90,082.55
I. Contractor's Profit (CP) 8% of G 90,082.55
J. Value Added Tax (VAT) 5% of (G + H + I) 65,309.85
K. Total Unit Cost (G + H + I + J) 1,371,506.88

Prepared by: Evaluated by:

Item No./Description : 1001(9) Storm Drainage and Downspout

Unit of Measurement : l.s.
Output : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 533.89 121.84 65,048.63

b. Skilled Laborer 2 1,027.13 91.47 187,902.51
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
c. Unskilled Laborer 4 2,948.78 61.43 724,574.40

Sub - Total for A 977,525.55

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 48,876.28

Sub - Total for B 48,876.28

C. Total (A + B) 1,026,401.83
D. Output = 1
E. Direct Unit Cost (C ÷ D) 1,026,401.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Drainage System
Street Inlet with Cover set 32.00 52,564.78 1,682,072.96
Area Drain with Cover set 139.00 11,320.88 1,573,602.32
Pipes (PVC Series 1000)
500mm Ø RCP m 12.00 1,742.40 20,908.80
400mm Ø RCP m 46.00 1,525.70 70,182.20
350mm Ø RCP m 22.00 1,149.50 25,289.00
300mm Ø RCP m 70.00 745.80 52,206.00
250mm Ø PVC L 20.00 3,703.70 74,074.00
200mm Ø PVC L 252.00 2,857.80 720,165.60
175mm Ø PVC L 34.00 2,245.10 76,333.40
150mm Ø PVC L 52.00 1,962.40 102,044.80
100mm Ø PVC L 262.00 1,045.00 273,790.00

Sub - Total for F 4,670,669.08

G. Direct Unit Cost (E + F) 5,697,070.91
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 455,765.67
I. Contractor's Profit (CP) 8% of G 455,765.67
J. Value Added Tax (VAT) 5% of (G + H + I) 330,430.11
K. Total Unit Cost (G + H + I + J) 6,939,032.37

Prepared by: Evaluated by:

Item No./Description : 1001(8) External Sewer Line

Unit of Measurement : l.s.
Output : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 13.64 121.84 1,662.19

b. Skilled Laborer 2 26.25 91.47 4,801.48
c. Unskilled Laborer 4 75.35 61.43 18,515.09
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT

Sub - Total for A 24,978.76

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 1,248.94

Sub - Total for B 1,248.94

C. Total (A + B) 26,227.70
D. Output = 1
E. Direct Unit Cost (C ÷ D) 26,227.70
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Pipes (PVC Series 1000)

150mm Ø x 3 m L 56.00 1,962.40 109,894.40
100mm Ø x 3m L 33.00 1,045.00 34,485.00
Fittings -
Elbow (45°) -
100 mmø pc/s 5.00 92.84 464.20
150 mmø pc/s 12.00 437.80 5,253.60
Elbow (90°) -
100 mmø pc/s 3.00 110.33 330.99
150 mmø pc/s 5.00 504.90 2,524.50
Wye -
150 x 150 mmø pc/s 2.00 1,083.50 2,167.00
150 x 100 mmø pc/s 8.00 757.90 6,063.20
100 x 100 mmø pc/s 8.00 270.05 2,160.40
100 x 75 mmø pc/s 2.00 226.16 452.32
Ground Clean Out -
150 mmø pc/s 1.00 1,005.40 1,005.40
100 mmø pc/s 8.00 752.40 6,019.20
75 mmø pc/s 8.00 503.80 4,030.40

Sub - Total for F 174,850.61

G. Direct Unit Cost (E + F) 201,078.31
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 16,086.26
I. Contractor's Profit (CP) 8% of G 16,086.26
J. Value Added Tax (VAT) 5% of (G + H + I) 11,662.54
K. Total Unit Cost (G + H + I + J) 244,913.38

Prepared by: Evaluated by:

Item No./Description : 1100 (10) CONDUITS, BOXES & FITTINGS (Conduit Works/Conduit Roughing-In)
Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 236.18 121.84 28,776.46

b. Skilled Laborer 2 454.38 91.47 83,125.01
c. Unskilled Laborer 2 2,608.99 61.43 320,539.91
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT

Sub - Total for A 432,441.38

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 21,622.07

Sub - Total for B 21,622.07

C. Total (A + B) 454,063.45
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 454,063.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Conduit Pipes for roughing installation

Roughing-ins
PVC Pipe
20mm Ø L 66 P 71.50 P 4,719.00
25mm Ø L 54 P 141.90 P 7,662.60
32mm Ø L 539 P 199.10 P 107,215.35
Locknut ,Adaptors and Bushings P -
20mm Ø PVC L-A pcs 44 P 48.40 P 2,129.60
25mm Ø PVC L-A pcs 29 P 49.50 P 1,435.50
32mm Ø PVC L-A pcs 246 P 56.10 P 13,800.60
Boxes and Flexible Conduit P -
2x4 utility boxe #16 pcs 53 P 48.40 P 2,565.20
4x4 junction box w/ cover #16 pcs 29 P 49.50 P 1,435.50
4x4 square box with cover #16 pcs P 63.80 P -
15mm diameter Flexible Metalic Conduit m 82 P 89.10 P 7,306.20
15mm diameter Flexible connector pcs 164 P 23.10 P 3,788.40
SECONDARY LINES
Concrete encased duct bank ( LVSG - EE RM) W/1 LM 261 P 2,873.86 P 750,077.46
Concrete encased duct bank ( ECE ROOM ) W/ 50 LM 145 P 1,595.00 P 231,275.00

Sub - Total for F 1,133,410.41

G. Direct Unit Cost (E + F) 1,587,473.86
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 126,997.91
I. Contractor's Profit (CP) 8% of G 126,997.91
J. Value Added Tax (VAT) 5% of (G + H + I) 92,073.48
K. Total Unit Cost (G + H + I + J) 1,933,543.16

Prepared by: Evaluated by:

Item No./Description : 1100(33) Wires and Wiring Devices

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 101.44 121.84 12,360.01

b. Skilled Laborer 2 195.17 91.47 35,703.70
c. Unskilled Laborer 2 1,120.61 61.43 137,677.69
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
Sub - Total for A 185,741.39

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 9,287.07

Sub - Total for B 9,287.07

C. Total (A + B) 195,028.46
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 195,028.46

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Wires & Cables THHN stranded

3.5mm² m 808 P 41.75 P 33,723.56
5.5mm² m 1616 P 64.52 P 104,232.06
14mm² m 351 P 163.19 P 57,279.69
P -

Wiring Device P -
Weather Proof Outlet set 24 P 1,000.12 P 24,002.88
Lighting Fixtures P -
Street Lamp Post set 20 P 31,295.00 P 625,900.00
Parking Lamp Post set 9 P 18,529.50 P 166,765.50

Sub - Total for F 1,011,903.69

G. Direct Unit Cost (E + F) 1,206,932.15
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 96,554.57
I. Contractor's Profit (CP) 8% of G 96,554.57
J. Value Added Tax (VAT) 5% of (G + H + I) 70,002.06
K. Total Unit Cost (G + H + I + J) 1,470,043.36

Prepared by: Evaluated by:

Item No./Description : 1102(1) Panel Boards w/ Main Branch Breakers

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 10.98 121.84 1,337.22

b. Skilled Laborer 1 42.23 91.47 3,862.76
c. Unskilled Laborer 1 242.48 61.43 14,895.26
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT

Sub - Total for A 20,095.24

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 1,004.76

Sub - Total for B 1,004.76

C. Total (A + B) 21,100.00
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 21,100.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

PANEL BOARDS
PP - SDP assy 1 P 104,500.00 P 104,500.00

Note:
*Delivery cost are included in the unit cost.

Sub - Total for F 104,500.00

G. Direct Unit Cost (E + F) 125,600.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 10,048.00
I. Contractor's Profit (CP) 8% of G 10,048.00
J. Value Added Tax (VAT) 5% of (G + H + I) 7,284.80
K. Total Unit Cost (G + H + I + J) 152,980.80

Prepared by: Evaluated by:

Item No./Description : 1109 (1) GROUNDING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 28.98 121.84 3,530.65

b. Skilled Laborer 2 55.75 91.47 10,198.81
c. Unskilled Laborer 2 320.10 61.43 39,327.82

Sub - Total for A 53,057.28

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
Minor Tools (5% of Labor Cost) 2,652.86

Sub - Total for B 2,652.86

C. Total (A + B) 55,710.14
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 55,710.14
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PVC Pipe
32mm Ø x 3m PVC Pipe pcs 42 P 199.10 P 8,362.20
Bare Copper Wire and Grounding Rod and Accessories
50mm2, soft drawn bare copper wires m 126 P 715.22 P 90,117.72
Ground rod, 20mm dia., 3m length, copper clad stee pcs 34 P 2,216.50 P 75,361.00
Ground Plate pcs 2 P 5,280.00 P 10,560.00
Exothermic welding m-hr 25 P 2,640.00 P 66,000.00
Consumables ( Tape , Gi Wire , Paint ) lot 1 P 33,418.11 P 33,418.11
Testing and Commissioning m-hr 25 P - P -

Sub - Total for F 283,819.03

G. Direct Unit Cost (E + F) 339,529.17
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 27,162.33
I. Contractor's Profit (CP) 8% of G 27,162.33
J. Value Added Tax (VAT) 5% of (G + H + I) 19,692.69
K. Total Unit Cost (G + H + I + J) 413,546.53

Prepared by: Evaluated by:

Item No./Description : 1202 (1) AUTOMATIC FIRE SPRINKLER SYSTEM (AFSS)

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 407.99 121.84 49,710.10

b. Skilled Laborer 2 784.93 91.47 143,594.92
c. Unskilled Laborer 2 4,506.91 61.43 553,719.08

Sub - Total for A 747,024.10

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 37,351.21

Sub - Total for B 37,351.21

C. Total (A + B) 784,375.31
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 784,375.31
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Wet Pipe & Sprinkler Piping System

BI Pipes:
150mm Diameter x 6mtrs lm 821 P 2,783.00 P 2,284,843.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
SITE DEVELOPMENT
BI Threaded Pipes and Fiitings lot 1 P 658,734.12 P 658,734.12
BI Welded Pipes and Fiitings lot 1 P 548,945.10 P 548,945.10
Consumables lot 1 P 494,050.59 P 494,050.59
BI Fittings
Elbow 45
150mm pcs 2 P 1,245.41 P 2,490.82
Elbow 90
150mm pcs 19 P 1,245.41 P 23,662.79
Tee
150mm pcs 12 P 1,245.41 P 14,944.92
Fire Hydrant Assembly
Fire Hydrant including bollard pcs 5 P 34,009.80 P 170,049.00
Testing and Commissioning
Testing and Commissioning lot 1 P 110,000.00 P 110,000.00

Sub - Total for F 4,307,720.34

G. Direct Unit Cost (E + F) 5,092,095.65
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 407,367.65
I. Contractor's Profit (CP) 8% of G 407,367.65
J. Value Added Tax (VAT) 5% of (G + H + I) 295,341.55
K. Total Unit Cost (G + H + I + J) 6,202,172.50

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Item No./Description: 803 (1)a Excavation (Isolated footing)

Unit of Measurement: CUM
Output:
Quantity: 55.00 CUM

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 6.62 121.84 806.86

b. Skilled Laborer 2 6.35 91.47 1,161.67
c. Unskilled Laborer 7 6.35 61.43 2,730.56

Sub - Total for A 4,699.09

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
1. Dump Truck, 12cu yrd 3 2.00 1,544.00 9,264.00
2. Backhoe, 1.2 cum 1 6.00 2,132.00 12,792.00

Minor Tools (10% of Labor Cost) 469.91

Sub - Total for B 22,525.91

C. Total (A + B) 27,225.00
D. Output 1 CUM 55.00
E. Direct Unit Cost (C ÷ D) 495.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Consumables lot 5% -
-
-

Sub - Total for F -

G. Direct Unit Cost (E + F) 495.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 39.60
I. Contractor's Profit (CP) 8% of G 39.60
J. Value Added Tax (VAT) 5% of (G + H + I) 28.71
K. Total Unit Cost (G + H + I + J) 602.91

Prepared by: Evaluated by:

Item No./Description: 1601 (1) Back Fill & Compaction

Unit of Measurement: CUM
Output: 1
Quantity: 30.00 CUM

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 3.81 121.84 464.67

b. Skilled Laborer 2 3.78 91.47 691.51
c. Unskilled Laborer 4 3.78 61.43 928.82

Sub - Total for A 2,085.00

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
1. Plate Compactor, 6HP 1 1.53 2,847.00 4,355.91
2. Walk behind roller, 8 HP 1 1.53 3,203.00 4,900.59
Minor Tools (10% of Labor Cost) 208.50
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Sub - Total for B 9,465.00

C. Total (A + B) 11,550.00
D. Output = CUM 30.00
E. Direct Unit Cost (C ÷ D) 385.0000
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Backfill Materials cum 544 495.00 269,280.00
-
-
-
-

Sub - Total for F 269,280.00

G. Direct Unit Cost (E + F) 880.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 70.40
I. Contractor's Profit (CP) 8% of G 70.40
J. Value Added Tax (VAT) 5% of (G + H + I) 51.04
K. Total Unit Cost (G + H + I + J) 1,071.84

Prepared by: Evaluated by:

Item No./Description: 1000 (1) Soil Poisoning

Unit of Measurement: liter
Output: 1
Quantity: 192.50 liter

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 33.79 121.84 4,116.75

b. Skilled Laborer 2 33.75 91.47 6,174.23
c. Unskilled Laborer 2 33.75 61.43 4,146.53

Sub - Total for A 14,437.50

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
-
Minor Tools (10% of Labor Cost) 1,443.75

Sub - Total for B 1,443.75

C. Total (A + B) 15,881.25
D. Output = liter 192.50
E. Direct Unit Cost (C ÷ D) 82.5000
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Soil Poisoning liter 192.5 261.90 50,416.67
-
Consumables 5% 2,520.83
-
-

Sub - Total for F 52,937.50

G. Direct Unit Cost (E + F) 357.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28.60
I. Contractor's Profit (CP) 8% of G 28.60
J. Value Added Tax (VAT) 5% of (G + H + I) 20.74
K. Total Unit Cost (G + H + I + J) 435.44
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
Prepared by: Evaluated by:

Item No./Description: 804 (4) Gravel Bedding

Unit of Measurement: cum
Output: 1
Quantity: 6.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 2.46 121.84 299.42

b. Skilled Laborer 2 2.36 91.47 431.74
c. Unskilled Laborer 2 2.36 61.43 289.95

Sub - Total for A 1,021.10

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
Motorized Grader, 140 HP 1 2.36 502.88 1,186.78
-
Minor Tools (10% of Labor Cost) 102.11

Sub - Total for B 1,288.90

C. Total (A + B) 2,310.00
D. Output = cum 6.00
E. Direct Unit Cost (C ÷ D) 385.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials cum 6
Gravel cum 6 1,257.14 7,542.86
-
Consumables 5% 377.14
-
-

Sub - Total for F 7,920.00

G. Direct Unit Cost (E + F) 1,705.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 136.40
I. Contractor's Profit (CP) 8% of G 136.40
J. Value Added Tax (VAT) 5% of (G + H + I) 98.89
K. Total Unit Cost (G + H + I + J) 2,076.69

Prepared by: Evaluated by:

Item No./Description: 1034 (1) b Vapor Barrier (6mils polyethylene plastic cover)
Unit of Measurement: sqm
Output: 1
Quantity: 326.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 17.77 121.84 2,164.57

b. Skilled Laborer 2 17.77 91.47 3,250.06
c. Unskilled Laborer 4 17.77 61.43 4,365.39

Sub - Total for A 9,780.02

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
-
Minor Tools (10% of Labor Cost) 978.00

Sub - Total for B 978.00

C. Total (A + B) 10,758.02
D. Output = sqm 326.00
E. Direct Unit Cost (C ÷ D) 33.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 326
6mils polyethylene sheets sqm 326 89.05 29,029.52
-
Consumables 5% 1,451.48
-
-

Sub - Total for F 30,481.00

G. Direct Unit Cost (E + F) 126.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 10.12
I. Contractor's Profit (CP) 8% of G 10.12
J. Value Added Tax (VAT) 5% of (G + H + I) 7.34
K. Total Unit Cost (G + H + I + J) 154.08

Prepared by: Evaluated by:

Item No./Description: 1706 (1) Hauling and Disposal

Unit of Measurement: cum
Output: 1
Quantity: 11.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 0.25 121.84 30.46
b. Skilled Laborer 1 0.25 91.47 22.87
c. Unskilled Laborer 2 0.25 61.43 30.72

Sub - Total for A 84.04

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Dump Truck, 15cu yrd 1 1.43 1,716.00 2,447.55
2. Payloader, 1.2 cum 1 0.25 1,940.00 485.00

Minor Tools (10% of Labor Cost) 8.40

Sub - Total for B 2,940.96

C. Total (A + B) 3,025.00
D. Output 1 cum 11.00
E. Direct Unit Cost (C ÷ D) 275.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Sub - Total for F -

G. Direct Unit Cost (E + F) 275.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 22.00
I. Contractor's Profit (CP) 8% of G 22.00
J. Value Added Tax (VAT) 5% of (G + H + I) 15.95
K. Total Unit Cost (G + H + I + J) 334.95

Prepared by: Evaluated by:

Item No./Description: 900 (1) c1 Reinforce Concrete 3000psi at 28 days

Unit of Measurement: cum
Output: 1
Quantity: 89.62 cum

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 18.77 121.84 2,287.29
b. Skilled Laborer 4 17.00 91.47 6,219.96
c. Unskilled Laborer 12 17.00 61.43 12,531.72

Sub - Total for A 21,038.97

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Concrete Vibrator, 850 lpm 1 14.00 40.38 565.38
2. Concrete Pump/Pumpcrete 1 14.00 2,076.00 29,064.00
3. Concrete screeder 1 14.00 1,039.13 14,547.75
Minor Tools (10% of Labor Cost) 2,103.90

Sub - Total for B 46,281.03

C. Total (A + B) 67,320.00
D. Output 1 cum 89.62
E. Direct Unit Cost (C ÷ D) 751.1716

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Ready Mixed Concrete 4000psi at 28 days cum 89.62 4,504.76 403,716.76
Consumables 5% 20,185.84

Sub - Total for F 423,902.60

G. Direct Unit Cost (E + F) 424,653.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 33,972.30
I. Contractor's Profit (CP) 8% of G 33,972.30
J. Value Added Tax (VAT) 5% of (G + H + I) 24,629.92
K. Total Unit Cost (G + H + I + J) 517,228.29

Prepared by: Evaluated by:

Item No./Description: 900 (1) c1 Reinforce Concrete 4000psi at 28 days

Unit of Measurement: cum
Output: 1
Quantity: 73.14 cum
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 14.15 121.84 1,724.04
b. Skilled Laborer 4 14.00 91.47 5,122.32
c. Unskilled Laborer 12 14.00 61.43 10,320.24

Sub - Total for A 17,166.60

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Concrete Vibrator, 850 lpm 1 11.45 40.38 462.40
2. Concrete Pump/Pumpcrete 1 11.45 2,076.00 23,770.20
3. Concrete screeder 1 11.45 1,039.13 11,897.98
Minor Tools (10% of Labor Cost) 1,716.66

Sub - Total for B 37,847.24

C. Total (A + B) 55,013.84
D. Output 1 cum 73.14
E. Direct Unit Cost (C ÷ D) 752.1717

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Ready Mixed Concrete 4000psi at 28 days cum 73.14 4,955.24 362,426.11
Consumables 5% 18,121.31

Sub - Total for F 380,547.42

G. Direct Unit Cost (E + F) 381,299.59
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 30,503.97
I. Contractor's Profit (CP) 8% of G 30,503.97
J. Value Added Tax (VAT) 5% of (G + H + I) 22,115.38
K. Total Unit Cost (G + H + I + J) 464,422.90

Prepared by: Evaluated by:

Item No./Description: 902 (1) b Deformed Reinforcing Steel bar, Grade 40

Unit of Measurement: kg
Output: 1
Quantity: 4005.70 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 24.00 121.84 2,924.16
b. Skilled Laborer 3 24.00 91.47 6,585.84
c. Unskilled Laborer 12 24.00 61.43 17,691.84

Sub - Total for A 27,201.84

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Rebar Bender 1 22.00 243.39 5,354.57
2. Rebar Cutter 1 22.00 202.82 4,462.09
Minor Tools (10% of Labor Cost) 2,720.18
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Sub - Total for B 12,536.84

C. Total (A + B) 39,738.68
D. Output 1 kg 4,005.70
E. Direct Unit Cost (C ÷ D) 9.9205

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Reinforcing Steel Bar, Grade 60 kg 4005.70 46.36 185,718.82
Wastage 18,571.88

Sub - Total for F 204,290.70

G. Direct Unit Cost (E + F) 204,300.62
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 16,344.05
I. Contractor's Profit (CP) 8% of G 16,344.05
J. Value Added Tax (VAT) 5% of (G + H + I) 11,849.44
K. Total Unit Cost (G + H + I + J) 248,838.16

Prepared by: Evaluated by:

Item No./Description: 902 (1) b Deformed Reinforcing Steel bar, Grade 60

Unit of Measurement: kg
Output: 1
Quantity: 18500.47 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 110.40 121.84 13,451.14
b. Skilled Laborer 3 108.00 91.47 29,636.28
c. Unskilled Laborer 12 108.00 61.43 79,613.28

Sub - Total for A 122,700.70

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Rebar Bender 1 108.00 243.39 26,286.06
2. Rebar Cutter 1 108.00 202.82 21,904.79
Minor Tools (10% of Labor Cost) 12,270.07

Sub - Total for B 60,460.92

C. Total (A + B) 183,161.61
D. Output 1 kg 18,500.47
E. Direct Unit Cost (C ÷ D) 9.9004

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Reinforcing Steel Bar, Grade 60 kg 18500.47 48.00 888,022.56
Wastage 88,802.26

Sub - Total for F 976,824.82

G. Direct Unit Cost (E + F) 976,834.72
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 78,146.78
I. Contractor's Profit (CP) 8% of G 78,146.78
J. Value Added Tax (VAT) 5% of (G + H + I) 56,656.41
K. Total Unit Cost (G + H + I + J) 1,189,784.68
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Prepared by: Evaluated by:

Item No./Description: 902 (1) b.1 G.I. Wire/Tie Wire

Unit of Measurement: roll
Output: 1
Quantity: 20.68 roll

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 3 91.47 -
c. Unskilled Laborer 12 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Rebar Bender 1 243.39 -
2. Rebar Cutter 1 202.82 -
Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 roll 20.68
E. Direct Unit Cost (C ÷ D) -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
G.I. Wire/Tie Wire kg 20.68 2,238.50 46,292.18

Sub - Total for F 46,292.18

G. Direct Unit Cost (E + F) 46,292.18
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,703.37
I. Contractor's Profit (CP) 8% of G 3,703.37
J. Value Added Tax (VAT) 5% of (G + H + I) 2,684.95
K. Total Unit Cost (G + H + I + J) 56,383.88

Prepared by: Evaluated by:

Item No./Description: 903(2) Formworks

Unit of Measurement: sqm
Output: 1
Quantity: 1122.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 64.00 121.84 7,797.76
b. Skilled Laborer 4 64.00 91.47 23,416.32
c. Unskilled Laborer 16 64.00 61.43 62,904.32
Stripping
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
a. Construction Foreman 1 46.51 121.84 5,667.08
b. Skilled Laborer 2 46.51 91.47 8,509.00
c. Unskilled Laborer 12 46.51 61.43 34,287.15

Sub - Total for A 142,581.63

Name and Capacity No of Unit/s No. of Days/s Daily Rate Amount (PhP)

B. Equipment 600sqm
H Frame assembly, 1.7 x 1.2m 234 6.00 6.66 9,356.26
U Head 468 6.00 1.62 4,560.19
Base Jack 468 6.00 1.57 4,402.94
Diagonal brace 1232 6.00 2.24 16,558.08
Horizontal brace 1232 6.00 2.30 16,972.03
Primary beam support, 122 aluminum beam 520 6.00 2.46 7,687.68
Secondary beam support, 122 aluminum beam 540 6.00 2.46 7,983.36
GI Pipe 40Ø x 6m 80 6.00 7.06 3,386.88
Props 308 6.00 7.06 13,039.49
Wing nut 4928 1.00 44.80 220,774.40
Joint Pin 936 6.00 0.17 943.49
Clamp 468 1.00 28.00 13,104.00
Ladder 60 6.00 5.21 1,874.88
Catwalk 117 6.00 3.14 2,201.47
Turn buckles props 468 6.00 4.98 13,995.07
Minor Tools (10% of Labor Cost) 14,258.16

Sub - Total for B 351,098.39

C. Total (A + B) 493,680.02
D. Output 1 sqm 1,122.00
E. Direct Unit Cost (C ÷ D) 440.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 1122

Phenolic Board, 3/4" (3-uses) pc 146 1,350.00 197,100.00
2" x 2" Lumber bdft 3,942.00 55.00 216,810.00
Consumables 4.36% 18,060.34

Sub - Total for F 431,970.34

G. Direct Unit Cost (E + F) 825.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 66.00
I. Contractor's Profit (CP) 8% of G 66.00
J. Value Added Tax (VAT) 5% of (G + H + I) 47.85
K. Total Unit Cost (G + H + I + J) 1,004.85

Prepared by: Evaluated by:

Item No./Description: 1047 (8) Roof Steel Framing (Trusses)

Unit of Measurement: kg
Output: 80
Quantity: 3650.74 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 46.00 121.84 5,604.64
b. Skilled Laborer 2 46.00 91.47 8,415.24
c. Unskilled Laborer 4 46.00 61.43 11,303.12

Sub - Total for A 25,323.00

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Welding Machine, 500Amp, Electric 1 46.00 391.00 17,986.00
Scaffolding 1 46.00 50.00 2,300.00

Minor Tools (10% of Labor Cost) 2,532.30

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
Sub - Total for B 22,818.30
C. Total (A + B) 48,141.30
D. Output 1 kg 3,650.74
E. Direct Unit Cost (C ÷ D) 13.19

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials kg
Steel Roof Framing (Trusses) kg 3650.74 54.48 198,878.14

Consumables 5.00% 9,943.91

Sub - Total for F 208,822.04

G. Direct Unit Cost (E + F) 70.39
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5.63
I. Contractor's Profit (CP) 8% of G 5.63
J. Value Added Tax (VAT) 5% of (G + H + I) 4.08
K. Total Unit Cost (G + H + I + J) 85.73

Prepared by: Evaluated by:

Item No./Description: 1047 (8) Roof Steel Framing (Purlins)

Unit of Measurement: kg
Output: 80
Quantity: 2950.20 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 37.00 121.84 4,508.08
b. Skilled Laborer 2 37.00 91.47 6,768.78
c. Unskilled Laborer 4 37.00 61.43 9,091.64

Sub - Total for A 20,368.50

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Welding Machine, 500Amp, Electric 1 37.00 391.00 14,467.00
Scaffolding 1 37.00 50.00 1,850.00

Minor Tools (10% of Labor Cost) 2,036.85

Sub - Total for B 18,353.85

C. Total (A + B) 38,722.35
D. Output 1 kg 2,950.20
E. Direct Unit Cost (C ÷ D) 13.13

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Purlins kg 2950.20 60.00 177,012.00

Consumables 10.00% 17,701.20

Sub - Total for F 194,713.20

G. Direct Unit Cost (E + F) 79.13
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 6.33
I. Contractor's Profit (CP) 8% of G 6.33
J. Value Added Tax (VAT) 5% of (G + H + I) 4.59
K. Total Unit Cost (G + H + I + J) 96.37

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Item No./Description: 1047 (8) Roof Steel Framing (Sagrods)

Unit of Measurement: kg
Output: 13
Quantity: 398.54 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 31.00 121.84 3,777.04
b. Skilled Laborer 1 31.00 91.47 2,835.57
c. Unskilled Laborer 2 31.00 61.43 3,808.66

Sub - Total for A 10,421.27

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Scaffolding 1 28.00 50.00 1,400.00

Minor Tools (10% of Labor Cost) 1,042.13

Sub - Total for B 2,442.13

C. Total (A + B) 12,863.40
D. Output 1 kg 398.54
E. Direct Unit Cost (C ÷ D) 32.28

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

12mm Sagrods (w/ Nuts And Bolts) kg 398.54 52.00 20,724.13

Consumables 10.00% 2,072.41

Sub - Total for F 22,796.55

G. Direct Unit Cost (E + F) 89.48
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7.16
I. Contractor's Profit (CP) 8% of G 7.16
J. Value Added Tax (VAT) 5% of (G + H + I) 5.19
K. Total Unit Cost (G + H + I + J) 108.98

Prepared by: Evaluated by:

Item No./Description: Gusset Plates

Unit of Measurement: kg
Output: 13
Quantity: 447.65 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 35.00 121.84 4,264.40
b. Skilled Laborer 1 35.00 91.47 3,201.45
c. Unskilled Laborer 2 35.00 61.43 4,300.10

Sub - Total for A 11,765.95

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Welding Machine, 500Amp, Electric 1 35.00 391.00 13,685.00
Scaffolding 1 35.00 50.00 1,750.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
Minor Tools (10% of Labor Cost) 1,176.60

Sub - Total for B 16,611.60

C. Total (A + B) 28,377.55
D. Output 1 kg 447.65
E. Direct Unit Cost (C ÷ D) 63.39

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Gusset Plates kg 447.65 60.00 26,858.70

Consumables 5.00% 1,342.94

Sub - Total for F 28,201.64

G. Direct Unit Cost (E + F) 126.39
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 10.11
I. Contractor's Profit (CP) 8% of G 10.11
J. Value Added Tax (VAT) 5% of (G + H + I) 7.33
K. Total Unit Cost (G + H + I + J) 153.95

Prepared by: Evaluated by:

New CHB Wall-150mm (6") CHB Walls Including plastering, stiffener column and lintel
Item No./Description: 1046 (1) a2
beams
Unit of Measurement: sqm
Output: 4
Quantity: 706.50 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
CHB Installation
a. Construction Foreman 1 144.00 121.84 17,544.96
b. Skilled Laborer 4 144.00 91.47 52,686.72
c. Unskilled Laborer 6 144.00 61.43 53,075.52
Plastering Works
a. Construction Foreman 1 360.00 121.84 43,862.40
b. Skilled Laborer 4 360.00 91.47 131,716.80
c. Unskilled Laborer 4 360.00 61.43 88,459.20

Sub - Total for A 387,345.60

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
1 Bagger Concrete Mixer 1 144.00 172.00 24,768.00
Scaffolding/Formworks 1 360.00 50.00 18,000.00
Minor Tools (10% of Labor Cost) 38,734.56

Sub - Total for B 81,502.56

C. Total (A + B) 468,848.16
D. Output 1 sqm 706.50
E. Direct Unit Cost (C ÷ D) 663.62

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 706.50

1. CHB Wall
a. CHB, 6" pc 8,832.00 29.00 256,128.00
b. Reinforcing Bar, 10mmØ kg 2,177.93 51.00 111,074.31
c. Cement bag 741.83 240.00 178,038.00
d. Sand cum 42.39 800.00 33,912.00
e. Backer Rod lm 306.00 15.00 4,590.00
f. Sealant tubes 76.50 400.00 30,600.00
2. CHB Plastering
a. Cement bag 565.20 240.00 135,648.00
b. Sand cum 56.52 800.00 45,216.00
3. Stiffener Column (400x150mm)
a. Cement bag 99.00 240.00 23,760.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
b. Sand cum 4.00 800.00 3,200.00
c. Gravel cum 6.00 1,030.00 6,180.00
d. Reinforcing Bar, 16mmØ kg 767.07 52.80 40,501.53
e. Reinforcing Bar, 10mmØ kg 749.29 51.00 38,213.82
f. GI tie wires kg 30.33 68.18 2,067.77
g. Phenolic Board, 3/4 (3-uses) pc 13.00 1,350.00 17,550.00
4. Siffener Beam (150mmmx400mm)
a. Cement bag 110.00 240.00 26,400.00
b. Sand cum 4.00 800.00 3,200.00
c. Gravel cum 8.00 1,030.00 8,240.00
d. Reinforcing Bar, 12mmØ kg 263.74 52.80 13,925.26
e. Reinforcing Bar, 10mmØ kg 299.72 51.00 15,285.53
f. GI tie wires kg 11.27 68.18 768.34
g. Phenolic Board, 3/4 (3-uses) pc 15.00 1,350.00 20,250.00
Consumables 4.14% 42,046.41

Sub - Total for F 1,056,794.96

G. Direct Unit Cost (E + F) 2,159.4382
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 172.76
I. Contractor's Profit (CP) 8% of G 172.76
J. Value Added Tax (VAT) 5% of (G + H + I) 125.25
K. Total Unit Cost (G + H + I + J) 2,630.20

Prepared by: Evaluated by:

Item No./Description: 1032 (1) a Latex semi-gloss paint finish on plastered wall
Unit of Measurement: sqm
Output: 1
Quantity: 551.60 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 170.06 121.84 20,720.11
b. Skilled Laborer 3 170.00 91.47 46,649.70
c. Unskilled Laborer 2 170.00 61.43 20,886.20

Sub - Total for A 88,256.01

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 8,825.60

Sub - Total for B 8,825.60

C. Total (A + B) 97,081.61
D. Output 1 sqm 551.60
E. Direct Unit Cost (C ÷ D) 176.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 551.60

a. Primer can 28.00 1,077.00 30,156.00

b. Skimcoat bag 69.00 430.00 29,670.00
c. Later Paint can 37.00 750.00 27,750.00
d. Paint Thinner can 9.25 504.00 4,662.00
e. Paint brush pc 5.00 44.15 220.75

Consumables 5.00% 4,622.94

Sub - Total for F 97,081.69

G. Direct Unit Cost (E + F) 352.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28.16
I. Contractor's Profit (CP) 8% of G 28.16
J. Value Added Tax (VAT) 5% of (G + H + I) 20.42
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
K. Total Unit Cost (G + H + I + J) 428.74

Prepared by: Evaluated by:

Item No./Description: 1032 (1) a2 Elastomeric paint finish on plastered wall

Unit of Measurement: sqm
Output: 1
Quantity: 968.80 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 211.59 121.84 25,780.61
b. Skilled Laborer 6 211.59 91.47 116,127.02
c. Unskilled Laborer 4 211.59 61.43 51,992.88

Sub - Total for A 193,900.51

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 1 211.59 100.00 21,159.40

Minor Tools (10% of Labor Cost) 19,390.05

Sub - Total for B 40,549.45

C. Total (A + B) 234,449.96
D. Output 1 sqm 968.80
E. Direct Unit Cost (C ÷ D) 242.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 968.80

a. Primer can 49.00 1,077.00 52,773.00

b. Skimcoat bag 183.00 430.00 78,690.00
c.Elastomeric Paint can 97.00 1,127.69 109,386.12
d. Paint Thinner can 24.25 504.00 12,222.00
e. Paint brush pc 15.00 44.15 662.25

Consumables 5.00% 12,686.67

Sub - Total for F 266,420.04

G. Direct Unit Cost (E + F) 517.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 41.36
I. Contractor's Profit (CP) 8% of G 41.36
J. Value Added Tax (VAT) 5% of (G + H + I) 29.99
K. Total Unit Cost (G + H + I + J) 629.71

Prepared by: Evaluated by:

Item No./Description: 1021 (1) FF-5, Straight to finish concrete with hardener
Unit of Measurement: sqm
Output: 1
Quantity: 326.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 30.33 121.84 3,695.97
b. Skilled Laborer 2 30.33 91.47 5,549.41
c. Unskilled Laborer 4 30.33 61.43 7,453.82
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Sub - Total for A 16,699.20

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Concrete Trowel 2 30.33 113.95 6,912.21

Minor Tools (10% of Labor Cost) 1,669.92

Sub - Total for B 8,582.13

C. Total (A + B) 25,281.32
D. Output 1 sqm 326.00
E. Direct Unit Cost (C ÷ D) 77.55

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 326.00

a, Cement bag 195.60 240.00 46,944.00

b, Sand cum 19.56 800.00 15,648.00
c. Concrete hardener bag 81.50 1,201.52 97,924.21
d. Consumables 5.00% 8,025.81

Sub - Total for F 168,542.02

G. Direct Unit Cost (E + F) 594.55
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 47.56
I. Contractor's Profit (CP) 8% of G 47.56
J. Value Added Tax (VAT) 5% of (G + H + I) 34.48
K. Total Unit Cost (G + H + I + J) 724.16

Prepared by: Evaluated by:

Item No./Description: 1032 (1) a CF-04 Exposed slab soffits

Unit of Measurement: sqm
Output: 1
Quantity: 326.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 32.32 121.84 3,938.26
b. Skilled Laborer 3 32.32 91.47 8,869.82
c. Unskilled Laborer 6 32.32 61.43 11,913.70

Sub - Total for A 24,721.79

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 1 32.32 50.00 1,616.16

Minor Tools (10% of Labor Cost) 2,472.18

Sub - Total for B 4,088.34

C. Total (A + B) 28,810.13
D. Output 1 sqm 326.00
E. Direct Unit Cost (C ÷ D) 88.37

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 326.00

Skimcoat bag 82.00 430.00 35,260.00

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
Consumables 10.00% 3,526.00

Sub - Total for F 38,786.00

G. Direct Unit Cost (E + F) 207.35
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 16.59
I. Contractor's Profit (CP) 8% of G 16.59
J. Value Added Tax (VAT) 5% of (G + H + I) 12.03
K. Total Unit Cost (G + H + I + J) 252.55

Prepared by: Evaluated by:

Item No./Description: 1016 (1)a WP-3; Integral with Epoxy Tank Lining
Unit of Measurement: sqm
Output: 1
Quantity: 1.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 0.56 121.84 68.54
b. Skilled Laborer 1 0.56 91.47 51.45
c. Unskilled Laborer 1 0.56 61.43 34.55

Sub - Total for A 154.54

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 15.45

Sub - Total for B 15.45

C. Total (A + B) 170.00
D. Output 1 sqm 1.00
E. Direct Unit Cost (C ÷ D) 170.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 1.00

Integral Waterproofing liter 2.00 100.00 200.00

Epoxy tank lining sqm 1.00 1,000.00 1,000.00
Consumables 5.00% 60.00

Sub - Total for F 1,260.00

G. Direct Unit Cost (E + F) 1,430.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 114.40
I. Contractor's Profit (CP) 8% of G 114.40
J. Value Added Tax (VAT) 5% of (G + H + I) 82.94
K. Total Unit Cost (G + H + I + J) 1,741.73

Prepared by: Evaluated by:

Ga. 24 Pre- Painted Green Long Span Rib-Type GI Sheet Roofing

Item No./Description: 1014 (1) b2 With 16kgs ACI Fiber Glass insulation on Face Foil Cover/
Including Gutter Sheets
Unit of Measurement: sqm
Output: 1
Quantity: 408.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 160.00 121.84 19,494.40
b. Skilled Laborer 6 160.00 91.47 87,811.20
c. Unskilled Laborer 12 160.00 61.43 117,945.60
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -

Sub - Total for A 225,251.20

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment
Scaffolding 1 160.00 50.00 8,000.00

Minor Tools (10% of Labor Cost) 22,525.12

Sub - Total for B 30,525.12

C. Total (A + B) 255,776.32
D. Output 1 sqm 408.00
E. Direct Unit Cost (C ÷ D) 626.90
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 408.00
1. Hi-rib 950 Prepainted Galvalum Roofing sheet lm 429.00 885.00 379,665.00
2. Mineral wool insulation, 50mm thick x 0.6m x 5m rolls 143.00 600.00 85,800.00
3. Ridge roll, 0.6mm x 0.45m x 2.44m pcs 25.00 2,292.00 57,300.00
4. Box Gutter, 06mm x 1.22 x 2.44m pcs 50.00 6,885.00 344,250.00
5. End Facia Flashing, 0.6mm x 1.22m x 2.44m pcs 6.00 2,292.00 13,752.00
6. End Fascia Gutter, 0.6mm x 0.610m x 2.44m pcs 50.00 1,217.00 60,850.00
7. Inside Gutter, 0.6mm x 1.22m x 2.44m pcs 25.00 6,885.00 172,125.00
8. End wall capping, 0.6mm x 0.6m x 2.44m pcs 6.00 1,217.00 7,302.00
9. Aluminum foril with fiberglass cloth, 1.22m x 125m rolls 5.50 1,800.00 9,900.00
10. Welded wiremesh, 1.22m x 22m (1"x1") rolls 15.50 10,900.00 168,950.00
11. Tek screw pcs 3,432.00 17.00 58,344.00
12 Blind rivets pcs 2,574.00 0.40 1,029.60
Consumables 65,407.68

Sub - Total for F 1,424,675.2800

G. Direct Unit Cost (E + F) 4,118.75
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 329.50
I. Contractor's Profit (CP) 8% of G 329.50
J. Value Added Tax (VAT) 5% of (G + H + I) 238.89
K. Total Unit Cost (G + H + I + J) 5,016.64

Prepared by: Evaluated by:

Double swing Steel door Metal Louver SD/04 (including pre-painted)

Item No./Description: 1006 (4) a
(3m x 3m)

Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 12.00 121.84 1,462.08
b. Skilled Laborer 2 12.00 91.47 2,195.28
c. Unskilled Laborer 2 12.00 61.43 1,474.32

Sub - Total for A 5,131.68

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 513.17

Sub - Total for B 513.17

C. Total (A + B) 5,644.85
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 5,644.85
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1. Steel louver door SD-4, 3m x3m ea 1.00 72,000.00 72,000.00
2. Door Hinge ea 12.00 550.00 6,600.00
3. Fabricated Barrel Bolt with Padlock ea 1.00 2,000.00 2,000.00
4. Steel Fabricated Head and foot bolt ea 2.00 2,000.00 4,000.00
5. Cylindrical lever type lockset ea 2.00 6,000.00 12,000.00
6. Alkyd Metal Primer can 1.69 1,200.00 2,029.63
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
7. Alkyd Paint can 2.12 1,100.00 2,332.00
-
Consumables 5.00% 5,048.08

Sub - Total for F 106,009.71

G. Direct Unit Cost (E + F) 111,654.56
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 8,932.36
I. Contractor's Profit (CP) 8% of G 8,932.36
J. Value Added Tax (VAT) 5% of (G + H + I) 6,475.96
K. Total Unit Cost (G + H + I + J) 135,995.26

Prepared by: Evaluated by:

Double swing Steel door Metal Louver SD/05 (including pre-painted)

Item No./Description: 1006 (4) b
(2.2m x 2m)

Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 12.00 121.84 1,462.08
b. Skilled Laborer 2 12.00 91.47 2,195.28
c. Unskilled Laborer 2 12.00 61.43 1,474.32

Sub - Total for A 5,131.68

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 513.17

Sub - Total for B 513.17

C. Total (A + B) 5,644.85
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 5,644.85
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1. Steel louver door SD-5, 2.2m x 2m ea 1.00 35,200.00 35,200.00
2. Door Hinge ea 8.00 550.00 4,400.00
3. Fabricated Barrel Bolt with Padlock ea 1.00 2,000.00 2,000.00
4. Top and Bottom manual flushbolt ea 2.00 2,200.00 4,400.00
5. Cylindrical lever type lockset ea 2.00 6,000.00 12,000.00
6. Alkyd Metal Primer can 0.85 1,200.00 1,020.10
7. Alkyd Paint can 1.07 1,100.00 1,177.00
-
Consumables 5.00% 3,009.85

Sub - Total for F 63,206.95

G. Direct Unit Cost (E + F) 68,851.80
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5,508.14
I. Contractor's Profit (CP) 8% of G 5,508.14
J. Value Added Tax (VAT) 5% of (G + H + I) 3,993.40
K. Total Unit Cost (G + H + I + J) 83,861.49

Prepared by: Evaluated by:

Item No./Description: 1011 (1)a Metallic Rolled up Door RD-1 (2.4 x 2.5m)
Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 12.00 121.84 1,462.08
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
b. Skilled Laborer 2 12.00 91.47 2,195.28
c. Unskilled Laborer 2 12.00 61.43 1,474.32

Sub - Total for A 5,131.68

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 513.17

Sub - Total for B 513.17

C. Total (A + B) 5,644.85
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 5,644.85
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1. Metallic Rolled up Door RD-1 (2.4 x 2.5m) Galvalum ea 1.00 89,260.95 89,260.95
2. Alkyd Metal Primer can 1.06 1,200.00 1,267.20
3. Alkyd Paint can 1.32 1,100.00 1,452.00

Sub - Total for F 91,980.15

G. Direct Unit Cost (E + F) 97,625.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7,810.00
I. Contractor's Profit (CP) 8% of G 7,810.00
J. Value Added Tax (VAT) 5% of (G + H + I) 5,662.25
K. Total Unit Cost (G + H + I + J) 118,907.25

Prepared by: Evaluated by:

Item No./Description: 1005 (7) a Steel Louver Window W-13 (3.5m x 0.6m)
Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 6.00 121.84 731.04
b. Skilled Laborer 2 6.00 91.47 1,097.64
c. Unskilled Laborer 2 6.00 61.43 737.16

Sub - Total for A 2,565.84

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 256.58

Sub - Total for B 256.58

C. Total (A + B) 2,822.42
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 2,822.42
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1.Steel Louver Window W-13 (3.5m x 0.6m) ea 1.00 17,007.06 17,007.06
2. Alkyd Metal Primer can 0.37 1,200.00 443.52
3. Alkyd Paint can 0.47 1,100.00 517.00

Sub - Total for F 17,967.58

G. Direct Unit Cost (E + F) 20,790.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,663.20
I. Contractor's Profit (CP) 8% of G 1,663.20
J. Value Added Tax (VAT) 5% of (G + H + I) 1,205.82
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
K. Total Unit Cost (G + H + I + J) 25,322.22

Prepared by: Evaluated by:

Item No./Description: 1005 (7) b Steel Louver Window W-14 (6.3m x 0.6m)
Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 12.00 121.84 1,462.08
b. Skilled Laborer 2 12.00 91.47 2,195.28
c. Unskilled Laborer 2 12.00 61.43 1,474.32

Sub - Total for A 5,131.68

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 513.17

Sub - Total for B 513.17

C. Total (A + B) 5,644.85
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 5,644.85
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1.Steel Louver Window W-14 (6.3m x 0.6m) ea 1.00 30,610.44 30,610.44
2. Alkyd Metal Primer can 0.67 1,200.00 798.34
3. Alkyd Paint can 0.84 1,100.00 924.00
4. Consumables 3,602.38

Sub - Total for F 35,935.15

G. Direct Unit Cost (E + F) 41,580.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,326.40
I. Contractor's Profit (CP) 8% of G 3,326.40
J. Value Added Tax (VAT) 5% of (G + H + I) 2,411.64
K. Total Unit Cost (G + H + I + J) 50,644.44

Prepared by: Evaluated by:

Item No./Description: 1010 (1) Laminated Wooden Door WD-01 (2.1m x 0.90m) with hardware
Unit of Measurement: ea
Output: 1
Quantity: 1.00 ea

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 8.00 121.84 974.72
b. Skilled Laborer 1 8.00 91.47 731.76
c. Unskilled Laborer 1 8.00 61.43 491.44

Sub - Total for A 2,197.92

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 219.79

Sub - Total for B 219.79

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

UTILITY BUILDINGS -
C. Total (A + B) 2,417.71
D. Output 1 ea 1.00
E. Direct Unit Cost (C ÷ D) 2,417.71
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials ea 1.00
1.Laminated Wooden Door WD-01 (2.1m x 0.90m) with ea 1.00 9,382.29 9,382.29
2.Door Jamb ea 1.00 8,000.00 8,000.00
3. Consumables

Sub - Total for F 17,382.29

G. Direct Unit Cost (E + F) 19,800.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,584.00
I. Contractor's Profit (CP) 8% of G 1,584.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,148.40
K. Total Unit Cost (G + H + I + J) 24,116.40

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS

Item No./Description : 1001(9) Storm Drainage and Downspout

Unit of Measurement : l.s.
Output : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 6.06 121.84 738.88

b. Skilled Laborer 2 11.67 91.47 2,134.35
c. Unskilled Laborer 4 33.49 61.43 8,230.31

Sub - Total for A 11,103.54

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 555.18

Sub - Total for B 555.18

C. Total (A + B) 11,658.72
D. Output = 1
E. Direct Unit Cost (C ÷ D) 11,658.72
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Pipes and Fittings

Pipes (PVC Series 1000)
75 mmø x 3 m lgth 48.00 664.40 31,891.20
Fittings -
Elbow (45°) -
75 mmø pc/s 48.00 44.30 2,126.40
Elbow (90°) - -
75 mmø pc/s 48.00 55.20 2,649.60
Wye - -
75 x 75 mmø pc/s 48.00 170.00 8,160.00
Drains - -
Gutter Drain - -
75 mmø pc/s 24.00 454.00 10,896.00
- -
Testing and Commisioning m-hr 5.00 - -
- -
Hangers/Support & Consumable Materials lot 1.00 1,671.70 1,671.70

Sub - Total for F 57,394.90

G. Direct Unit Cost (E + F) 69,053.62
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5,524.29
I. Contractor's Profit (CP) 8% of G 5,524.29
J. Value Added Tax (VAT) 5% of (G + H + I) 4,005.11
K. Total Unit Cost (G + H + I + J) 84,107.31

Prepared by: Evaluated by:

Item No./Description : SPL (1) SEWAGE TREATMENT PLANT

Unit of Measurement : l.s.
Output per hour : 1.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Foreman 1 351.88 121.84 42,873.46

b. Skilled Laborer 2 676.98 91.47 123,846.28
c. Unskilled Laborer 4 1,943.54 61.43 477,565.97

Sub - Total for A 644,285.71

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 32,214.29

Sub - Total for B 32,214.29

C. Total (A + B) 676,500.00
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 676,500.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Sewage Treatment Plant sets 1 P 1,320,000.00 P 1,320,000.00

Chemical and Biological Waste Tank sets 1 P 935,000.00 P 935,000.00

Sub - Total for F 2,255,000.00

G. Direct Unit Cost (E + F) 2,931,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 234,520.00
I. Contractor's Profit (CP) 8% of G 234,520.00
J. Value Added Tax (VAT) 5% of (G + H + I) 170,027.00
K. Total Unit Cost (G + H + I + J) 3,570,567.00

Prepared by: Evaluated by:

Item No./Description : 1100 (10) CONDUITS, BOXES & FITTINGS (Conduit Works/ Conduit Roughing-In)

Unit of Measurement : l.s.

Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 132.77 121.84 16,176.18

b. Skilled Laborer 2 255.42 91.47 46,727.26
c. Unskilled Laborer 2 1,466.60 61.43 180,185.87

Sub - Total for A 243,089.31

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 12,154.47

Sub - Total for B 12,154.47

C. Total (A + B) 255,243.78
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 255,243.78
Name and Specification Unit Quantity Unit Cost Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS
F. Materials

Conduit Pipes for roughing installation

Roughing-ins
EMT Pipe w/ coupling
15mm Ø L 434 P 647.46 P 280,997.64
20mm Ø L 617 P 864.82 P 533,593.94
25mm Ø L 11 P 1,228.70 P 13,515.70
EMT Elbow P -
15mm Ø pcs 36 P 78.54 P 2,827.44
20mm Ø pcs 15 P 110.33 P 1,654.95
25mm Ø pcs 22 P 173.91 P 3,826.02
Boxes and Flexible Conduit P -
2x4 utility boxe #16 pcs 33 P 48.40 P 1,597.20
4x4 junction box w/ cover #16 pcs 39 P 49.50 P 1,930.50
4x4 square box with cover #16 pcs 3 P 63.80 P 191.40
400sqmmx300mm Pullboxes pcs 2 P 5,280.00 P 10,560.00

Sub - Total for F 850,694.79

G. Direct Unit Cost (E + F) 1,105,938.57
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 88,475.09
I. Contractor's Profit (CP) 8% of G 88,475.09
J. Value Added Tax (VAT) 5% of (G + H + I) 64,144.44
K. Total Unit Cost (G + H + I + J) 1,347,033.18

Prepared by: Evaluated by:

Item No./Description : 1100(33) Wires and Wiring Devices

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 23.17 121.84 2,822.91

b. Skilled Laborer 2 44.57 91.47 8,154.38
c. Unskilled Laborer 2 255.94 61.43 31,444.27

Sub - Total for A 42,421.56

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 2,121.08

Sub - Total for B 2,121.08

C. Total (A + B) 44,542.64
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 44,542.64

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Wires & Cables THHN stranded

3.5mm² m 1,302 P 41.75 P 54,358.50
5.5mm² m 1851 P 64.52 P 119,426.52
14mm² m 32 P 163.19 P 5,222.08

Wiring Device
Simplex Convenience Outlet set 6 P 198.00 P 1,188.00
One gang Switch set 11 P 118.69 P 1,305.59
Two gang Switch set 16 P 188.43 P 3,014.88
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS

18 Watts , 2 Pcs , Dust Proof Luminaire LED Light set 29 P 2,656.50 P 77,038.50
Emergency Light set 9 P 2,750.00 P 24,750.00

Sub - Total for F 286,304.07

G. Direct Unit Cost (E + F) 330,846.71
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 26,467.74
I. Contractor's Profit (CP) 8% of G 26,467.74
J. Value Added Tax (VAT) 5% of (G + H + I) 19,189.11
K. Total Unit Cost (G + H + I + J) 402,971.29

Prepared by: Evaluated by:

Item No./Description : 1102(1) Panel Boards w/ Main Branch Breakers

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 35.20 121.84 4,288.87

b. Skilled Laborer 1 135.44 91.47 12,389.02
c. Unskilled Laborer 1 777.69 61.43 47,773.54

Sub - Total for A 64,451.43

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 3,222.57

Sub - Total for B 3,222.57

C. Total (A + B) 67,674.00
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 67,674.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

PANEL BOARDS
PP - STP assy 1 P 104,500.00 P 104,500.00
Main : 150AT/250AF,3P, 400V, 18KAIC
In NEMA 1 Surface mounted
PPH assy 1 P 114,950.00 P 114,950.00
Main : 60AT/100AF,3P, 230V, 14KAIC
In NEMA 1 Surface mounted
ENCLOSED CIRCUIT BREAKER
NEMA 3R
20A,2P,ECB,230V assy 6 P 3,740.00 P 22,440.00
30A,3P,ECB,230V assy 12 P 4,620.00 P 55,440.00

Note:
*Delivery cost are included in the unit cost.

Sub - Total for F 297,330.00

G. Direct Unit Cost (E + F) 365,004.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 29,200.32
I. Contractor's Profit (CP) 8% of G 29,200.32
J. Value Added Tax (VAT) 5% of (G + H + I) 21,170.23
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS
K. Total Unit Cost (G + H + I + J) 444,574.87

Prepared by: Evaluated by:

Item No./Description : 1109 (1) GROUNDING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 47.20 121.84 5,750.40

b. Skilled Laborer 2 90.80 91.47 16,610.87
c. Unskilled Laborer 2 521.35 61.43 64,053.48

Sub - Total for A 86,414.74

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 4,320.74

Sub - Total for B 4,320.74

C. Total (A + B) 90,735.48
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 90,735.48
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PVC Pipe
32mm Ø x 3m PVC Pipe pcs 12 P 199.10 P 2,389.20
Bare Copper Wire and Grounding Rod and Accessories
50mm2, soft drawn bare copper wires m 12 P 585.20 P 7,022.40
Ground rod, 20mm dia., 3m length, copper clad stee pcs 12 P 5,280.00 P 63,360.00
Ground Plate pcs 12 P 5,280.00 P 63,360.00
Exothermic welding m-hr 12 P 2,640.00 P 31,680.00
Inspection Pit set 12 P 6,380.00 P 76,560.00
Restoration works m-hr 12 P - P -

Consumables ( Tape , Gi Wire , Paint ) lot 12 P 143,223.03 P 1,718,676.36

Testing and Commissioning m-hr 12 P - P -

Sub - Total for F 1,963,047.96

G. Direct Unit Cost (E + F) 2,053,783.44
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 164,302.68
I. Contractor's Profit (CP) 8% of G 164,302.68
J. Value Added Tax (VAT) 5% of (G + H + I) 119,119.44
K. Total Unit Cost (G + H + I + J) 2,501,508.23

Prepared by: Evaluated by:

Item No./Description : 1208 (1) FIRE ALARM SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS

a. Electrical Foreman 1 24.70 121.84 3,009.97

b. Skilled Laborer 2 47.53 91.47 8,694.75
c. Unskilled Laborer 2 272.90 61.43 33,528.00

Sub - Total for A 45,232.72

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 2,261.64

Sub - Total for B 2,261.64

C. Total (A + B) 47,494.36
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 47,494.36
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Fire Detection and Alarm System

Testing and Commissioning M-Hr 35 P - P -
P -
ROUGHING INSTALTION P -
EMT Pipe w/ coupling P -
15mm Ø L 38 P 235.40 P 8,945.20
EMT Elbow P -
15mm Ø pcs 16 P 78.54 P 1,256.64
EMT Lock Nut and Bushing P -
15mm Ø pcs 32 P 17.27 P 552.64
Boxes , Pull Box and Flexible Conduit and Connectors P -
2x4 utility boxe #16 pcs 2 P 48.40 P 96.80
4x4 junction box w/ cover #16 pcs 14 P 49.50 P 693.00
4x4 square box with cover #16 pcs 4 P 63.80 P 255.20
15mm diameter Flexible Metalic Conduit m 32 P 89.10 P 2,851.20
15mm diameter Flexible connector pcs 64 P 23.10 P 1,478.40
Pull Box pcs 2 P 4,950.00 P 9,900.00
P -
FDAS Cables P -
#16 AWG TF Shielded Pair m 114 P 44.00 P 5,016.00
0.50mm∅ PE INSULATED TEL. WIRE m 96 P 22.00 P 2,112.00
FDAS Equipment P -
Conventional Smoke Detector set 0 P 7,422.80 P -
Addressable Smoke Detector set 8 P 8,580.00 P 68,640.00
Addressable Heat Detector set 1 P 7,920.00 P 7,920.00
Horn with Strobe Light set 1 P 8,360.00 P 8,360.00
Addreable Module for Input Device set 1 P 3,850.00 P 3,850.00
Addreable Monitor module for conventional device set 1 P 3,850.00 P 3,850.00
Addresable Control Module set 1 P 3,850.00 P 3,850.00
Manual Pull Station set 1 P 3,850.00 P 3,850.00
Fireman's Telephone Jack set 2 P 2,623.50 P 5,247.00
Consumables ( Solvent , Gas , GI Wire, Tapes) lot 1 P 41,498.91 P 41,498.91

Sub - Total for F 180,222.99

G. Direct Unit Cost (E + F) 227,717.35
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 18,217.39
I. Contractor's Profit (CP) 8% of G 18,217.39
J. Value Added Tax (VAT) 5% of (G + H + I) 13,207.61
K. Total Unit Cost (G + H + I + J) 277,359.73

Prepared by: Evaluated by:

Item No./Description : 1107(1) PA-BGM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS

a. Electrical Foreman 1 11.86 121.84 1,445.47

b. Skilled Laborer 2 22.82 91.47 4,175.44
c. Unskilled Laborer 2 131.05 61.43 16,101.00

Sub - Total for A 21,721.91

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 1,086.10

Sub - Total for B 1,086.10

C. Total (A + B) 22,808.01
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 22,808.01
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PA-BGM
Testing and Commissioning M-Hr 25 P - P -
ROUGHING INSTALTION
EMT Pipe w/ coupling
15mm Ø L 30 P 235.40 P 7,062.00
EMT Elbow
15mm Ø pcs 14 P 37.40 P 523.60
EMT Lock Nut and Bushing
15mm Ø pcs 20 P 17.27 P 345.40
Boxes , Pull Box and Flexible Conduit and Connectors
2x4 utility box #16 pcs 4 P 48.40 P 193.60
4x4 junction box w/ cover #16 pcs 6 P 49.50 P 297.00
4x4 square box with cover #16 pcs 4 P 63.80 P 255.20
15mm diameter Flexible Metalic Conduit m 7 P 89.10 P 623.70
15mm diameter Flexible connector pcs 14 P 23.10 P 323.40
Pull Box pcs 2 P 4,950.00 P 9,900.00

PA-BGM Wire
#16 AWG TF Shielded Pair m 90 P 44.00 P 3,960.00

PA-BGM DEVICE AND EQUIPMENT

Ceiling mounted Loud Speaker set 6 P 1,023.00 P 6,138.00

Consumables ( Solvent , Gas , GI Wire, Tapes) lot 1 P 6,087.69 P 6,087.69

Sub - Total for F 35,709.59

G. Direct Unit Cost (E + F) 58,517.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 4,681.41
I. Contractor's Profit (CP) 8% of G 4,681.41
J. Value Added Tax (VAT) 5% of (G + H + I) 3,394.02
K. Total Unit Cost (G + H + I + J) 71,274.44

Prepared by: Evaluated by:

Item No./Description : 1200 (1) VENTILATING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Foreman 1 29.59 121.84 3,605.14

b. Skilled Laborer 2 56.93 91.47 10,413.96
c. Unskilled Laborer 4 163.43 61.43 40,157.47
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
UTILITY BUILDINGS

Sub - Total for A 54,176.57

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 2,708.83

Sub - Total for B 2,708.83

C. Total (A + B) 56,885.40
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 56,885.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

FANS & BLOWERS

EF-G-01 sets 1 P 11,154.00 P 11,154.00
EF-G-02 sets 1 P 33,462.00 P 33,462.00
EF-G-03 sets 1 P 33,462.00 P 33,462.00
EF-G-04 sets 1 P 33,462.00 P 33,462.00
EF-G-05 sets 2 P 44,616.00 P 89,232.00
EF-G-06 sets 2 P 44,616.00 P 89,232.00
EF-G-07 sets 2 P 44,616.00 P 89,232.00

Sub - Total for F 379,236.00

G. Direct Unit Cost (E + F) 436,121.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 34,889.71
I. Contractor's Profit (CP) 8% of G 34,889.71
J. Value Added Tax (VAT) 5% of (G + H + I) 25,295.04
K. Total Unit Cost (G + H + I + J) 531,195.87

Prepared by:
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
WATER TANK HOUSE

Item No./Description : 1002(27) PUMPS AND TANKS

Unit of Measurement : l.s.
Output : 1.00
Quantity : 1.00 l.s.

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Construction Foreman 1 246.92 121.84 30,084.48

b. Skilled Laborer 2 475.04 91.47 86,903.44
c. Unskilled Laborer 4 1,363.79 61.43 335,110.00

Sub - Total for A 452,097.92

No. of
Name and Capacity No. of Hour/s Hourly Rate Amount (PhP)
Unit/s
B. Equipment

a. Minor Tools (5% of labor cost) 22,604.90

Sub - Total for B 22,604.90

C. Total (A + B) 474,702.82
D. Output = 1
E. Direct Unit Cost (C ÷ D) 474,702.82
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Pumps & Tanks

Pumps Potable and Non - Potable
2HP-3 Phase Triplex Type , Horizontal Close - Coupl unit 2.00 383,350.00 766,700.00
Valves for Pumps
50 mm diameter Gate Valve Rising Stem - Potable set 6.00 49,935.60 299,613.60
50 mm diameter Gate Valve Rising Stem - Non Potabl set 4.00 49,935.60 199,742.40
50 mm diameter Check Valve - Potable set 6.00 20,420.40 122,522.40
50 mm diameter Check Valve - Non Potable set 4.00 29,972.80 119,891.20
50 mm diameter Float Valve - Potable set 2.00 28,033.50 56,067.00
50 mm diameter Float Valve - Non Potable ( IRRIGATI set 2.00 28,033.50 56,067.00
50 mm diameter Balancing Valve - Potable set 2.00 46,369.40 92,738.80
50 mm diameter Balancing Valve - Non Potable set 2.00 46,369.40 92,738.80

Accessories lot 2.00 134,742.69 269,485.38

Man Hole Cover set 6.00 15,455.00 92,730.00

Sub - Total for F 2,168,296.58

G. Direct Unit Cost (E + F) 2,642,999.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 211,439.95
I. Contractor's Profit (CP) 8% of G 211,439.95
J. Value Added Tax (VAT) 5% of (G + H + I) 153,293.97
K. Total Unit Cost (G + H + I + J) 3,219,173.27

Prepared by: Evaluated by:

Item No./Description : 1202(2) FIRE PUMPS COMPLETE WITH ACCESSORIES

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
WATER TANK HOUSE
No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

a. Foreman 1 139.59 121.84 17,007.98

b. Skilled Laborer 2 268.56 91.47 49,130.05
c. Unskilled Laborer 4 771.00 61.43 189,451.30

Sub - Total for A 255,589.32

No. of
Name and Capacity No. of Hour/s Hourly Rate Amount (PhP)
Unit/s
B. Equipment

Minor Tools (5% of Labor Cost) 12,779.47

Sub - Total for B 12,779.47

C. Total (A + B) 268,368.79
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 268,368.79
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

OS&Y Gate Valve, 150mm set 4 P 247,193.10 P 988,772.40

OS&Y Gate Valve, 50 mm set 4 P 20,097.00 P 80,388.00
Alarm Check Valve, 150mm set 2 P 233,125.20 P 466,250.40
Check Valve, 150mm set 2 P 68,999.70 P 137,999.40
Check Valve, 50mm set 2 P 8,038.80 P 16,077.60
Pressure Release Valve set 2 P 233,125.20 P 466,250.40
250 gpm @75PSI (175ft)TDH/400V/3Ph/60Hz set 1 P 1,690,964.00 P 1,690,964.00
10 gpm @85PSI (200ft)TDH/400V/3Ph/60Hz set 1 P 596,211.00 P 596,211.00
Pumps Controller set 2 P 214,368.00 P 428,736.00
Miscellaneous Item lot 1 P 495,726.00 P 495,726.00

Sub - Total for F 5,367,375.20

G. Direct Unit Cost (E + F) 5,635,743.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 450,859.52
I. Contractor's Profit (CP) 8% of G 450,859.52
J. Value Added Tax (VAT) 5% of (G + H + I) 326,873.15
K. Total Unit Cost (G + H + I + J) 6,864,336.18

Prepared by: Evaluated by:

Item No./Description: 900 (1) c1 b. Reinforce Concrete 3000psi at 28 days

Unit of Measurement: cum
Output: 1
Quantity: 18.54 cum

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor
a. Construction Foreman 1 3.54 121.84 431.58
b. Skilled Laborer 4 3.53 91.47 1,291.56
c. Unskilled Laborer 12 3.53 61.43 2,602.17

Sub - Total for A 4,325.31

No of
Name and Capacity No. of Hour/s Hourly Rate Amount (PhP)
Unit/s
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
WATER TANK HOUSE
B. Equipment
1. Concrete Vibrator, 850 lpm 1 2.37 40.38 95.71
2. Concrete Pump/Pumpcrete 1 2.37 2,076.00 4,920.12
3. Concrete screeder 1 2.37 1,039.13 2,462.73
Minor Tools (10% of Labor Cost) 432.53

Sub - Total for B 7,911.09

C. Total (A + B) 12,236.40
D. Output = 1 cum 18.54
E. Direct Unit Cost (C ÷ D) 660.0000

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Ready Mixed Concrete 3000psi at 28 days cum 18.54 4,504.76 83,518.29
Consumables 5% 4,175.91

Sub - Total for F 87,694.20

G. Direct Unit Cost (E + F) 88,354.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7,068.34
I. Contractor's Profit (CP) 8% of G 7,068.34
J. Value Added Tax (VAT) 5% of (G + H + I) 5,124.54
K. Total Unit Cost (G + H + I + J) 107,615.42

Prepared by: Evaluated by:

Ga. 24 Pre- Painted Green Long Span Rib-Type GI Sheet Roofing

Item No./Description: 1014 (1) b2 With 16kgs ACI Fiber Glass insulation on Face Foil Cover/ Including
Gutter Sheets
Unit of Measurement: sqm
Output: 1
Quantity: 74.80 sqm

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor
a. Construction Foreman 1 50.00 121.84 6,092.00
b. Skilled Laborer 3 50.00 91.47 13,720.50
c. Unskilled Laborer 7 50.00 61.43 21,500.50

Sub - Total for A 41,313.00

No of
Name and Capacity Ho. Of Hours Hourly Rate Amount (PhP)
Unit/s
B. Equipment
Scaffolding 1 50.00 50.00 2,500.00

Minor Tools (10% of Labor Cost) 4,131.30

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
-
WATER TANK HOUSE

Sub - Total for B 6,631.30

C. Total (A + B) 47,944.30
D. Output = 1 sqm 74.80
E. Direct Unit Cost (C ÷ D) 640.97
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 74.80
1. Hi-rib 950 Prepainted Galvalum Roofing sheet, 12' lm 83.00 885.00 73,455.00
2. Mineral wool insulation, 50mm thick x 0.6m x 5m rolls 27.00 600.00 16,200.00
3. Ridge roll, 0.6mm x 0.45m x 2.44m pcs 5.00 2,292.00 11,460.00
4. Box Gutter, 06mm x 1.22 x 2.44m pcs 10.00 6,885.00 68,850.00
5. End Facia Flashing, 0.6mm x 1.22m x 2.44m pcs 5.00 2,292.00 11,460.00
6. End Fascia Gutter, 0.6mm x 0.610m x 2.44m pcs 10.00 1,217.00 12,170.00
7. Inside Gutter, 0.6mm x 1.22m x 2.44m pcs 5.00 6,885.00 34,425.00
8. End wall capping, 0.6mm x 0.6m x 2.44m pcs 5.00 1,217.00 6,085.00
9. Aluminum foril with fiberglass cloth, 1.22m x 125m rolls 1.00 1,800.00 1,800.00
10. Welded wiremesh, 1.22m x 22m (1"x1") rolls 2.80 10,900.00 30,520.00
11. Tek screw pcs 664.00 17.00 11,288.00
12 Blind rivets pcs 498.00 0.40 199.20
Consumables 10,062.06

Sub - Total for F 287,974.260

G. Direct Unit Cost (E + F) 4,490.89
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 359.27
I. Contractor's Profit (CP) 8% of G 359.27
J. Value Added Tax (VAT) 5% of (G + H + I) 260.47
K. Total Unit Cost (G + H + I + J) 5,469.90

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Item No./Descript : SPL (5) Site Preparation, Layout & Stake Out
Unit of Measurem : SQM
Output :
Quantity : 1145.00 SQM

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Geodetic Engineer 1 66.15 144.23 9,541.39

b. Skilled Laborer 1 66.00 91.47 6,037.02
c. Unskilled Laborer 4 66.00 61.43 16,217.52

Sub - Total for A 31,795.93

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
1 Construction Survey and Staking 1 63.00 1,544.00 97,272.00
Total Station w/ Accessories (standard package) -

Minor Tools (10% of Labor Cost) 3,179.59

Sub - Total for B 100,451.59

C. Total (A + B) 132,247.52
D. Output 1 SQM 1,145.00
E. Direct Unit Cost (C ÷ D) 115.50
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Consumables lot 5% -
-
-

Sub - Total for F -

G. Direct Unit Cost (E + F) 115.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 9.24
I. Contractor's Profit (CP) 8% of G 9.24
J. Value Added Tax (VAT) 5% of (G + H + I) 6.70
K. Total Unit Cost (G + H + I + J) 140.68

Prepared by: Evaluated by:

Item No./Description: 614 (1)a Bentonite Strip Waterstop

Unit of Measurement: lm
Output: 1
Quantity: 156.00 lm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 35.78 121.84 4,359.92

b. Skilled Laborer 2 33.50 91.47 6,128.49
c. Unskilled Laborer 4 33.50 61.43 8,231.62

Sub - Total for A 18,720.03

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
-
Minor Tools (10% of Labor Cost) 1,872.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for B 1,872.00

C. Total (A + B) 20,592.04
D. Output = lm 156.00
E. Direct Unit Cost (C ÷ D) 132.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Bentonite Strip Waterstop lm 156 890.48 138,914.29
-
Consumables 5% 6,945.71
-
-

Sub - Total for F 145,860.00

G. Direct Unit Cost (E + F) 1,067.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 85.36
I. Contractor's Profit (CP) 8% of G 85.36
J. Value Added Tax (VAT) 5% of (G + H + I) 61.89
K. Total Unit Cost (G + H + I + J) 1,299.61

Prepared by: Evaluated by:

Item No./Description: 900 (1) c1 b. Reinforce Concrete 3000psi at 28 days

Unit of Measurement: cum
Output: 1
Quantity: 92.30 cum

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 15.57 121.84 1,896.96
b. Skilled Laborer 4 15.54 91.47 5,685.78
c. Unskilled Laborer 12 15.54 61.43 11,455.47

Sub - Total for A 19,038.21

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Concrete Vibrator, 850 lpm 1 12.68 40.38 511.99
2. Concrete Pump/Pumpcrete 1 12.68 2,076.00 26,319.06
3. Concrete screeder 1 12.65 1,039.13 13,144.93
Minor Tools (10% of Labor Cost) 1,903.82

Sub - Total for B 41,879.80

C. Total (A + B) 60,918.00
D. Output 1 cum 92.30
E. Direct Unit Cost (C ÷ D) 660.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Ready Mixed Concrete 3000psi at 28 days cum 92.3 4,504.76 415,789.52
Consumables 5% 20,789.48

Sub - Total for F 436,579.00

G. Direct Unit Cost (E + F) 437,239.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 34,979.12
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

I. Contractor's Profit (CP) 8% of G 34,979.12
J. Value Added Tax (VAT) 5% of (G + H + I) 25,359.86
K. Total Unit Cost (G + H + I + J) 532,557.10

Prepared by: Evaluated by:

Item No./Description: 900 (1) c1 c. Reinforce Concrete 2500psi at 28 days

Unit of Measurement: cum
Output: 1
Quantity: 106.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 17.94 121.84 2,185.80
b. Skilled Laborer 4 17.84 91.47 6,527.30
c. Unskilled Laborer 12 17.84 61.43 13,150.93

Sub - Total for A 21,864.03

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment
1. Concrete Vibrator, 850 lpm 1 14.55 40.38 587.56
2. Concrete Pump/Pumpcrete 1 14.55 2,076.00 30,203.77
3. Concrete screeder 1 14.55 1,039.13 15,118.25
Minor Tools (10% of Labor Cost) 2,186.40

Sub - Total for B 48,095.98

C. Total (A + B) 69,960.01
D. Output 1 cum 106.00
E. Direct Unit Cost (C ÷ D) 660.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials
Ready Mixed Concrete 2500psi at 28 days cum 106 3,352.38 355,352.38
Consumables 5% 17,767.62

Sub - Total for F 373,120.00

G. Direct Unit Cost (E + F) 373,780.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 29,902.40
I. Contractor's Profit (CP) 8% of G 29,902.40
J. Value Added Tax (VAT) 5% of (G + H + I) 21,679.24
K. Total Unit Cost (G + H + I + J) 455,264.04

Prepared by: Evaluated by:

Item No./Description: 903(2) Formworks

Unit of Measurement: sqm
Output: 1
Quantity: 4698.25 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Installation
a. Construction Foreman 1 415.13 121.84 50,578.83
b. Skilled Laborer 4 415.13 91.47 151,885.94
c. Unskilled Laborer 16 415.13 61.43 408,018.06
Stripping
a. Construction Foreman 1 384.00 121.84 46,786.56
b. Skilled Laborer 2 384.00 91.47 70,248.96
c. Unskilled Laborer 10 384.00 61.43 235,891.20

Sub - Total for A 963,409.54

Name and Capacity No of Unit/s No. of Days/s Daily Rate Amount (PhP)

B. Equipment 600sqm
H Frame assembly, 1.7 x 1.2m 234 60.00 6.66 93,562.56
U Head 468 60.00 1.62 45,601.92
Base Jack 468 60.00 1.57 44,029.44
Diagonal brace 1232 60.00 2.24 165,580.80
Horizontal brace 1232 60.00 2.30 169,720.32
Primary beam support, 122 aluminum beam 520 60.00 2.46 76,876.80
Secondary beam support, 122 aluminum beam 540 60.00 2.46 79,833.60
GI Pipe 40Ø x 6m 80 60.00 7.06 33,868.80
Props 924 60.00 7.06 391,184.64
Wing nut 4928 1.00 44.80 220,774.40
Joint Pin 936 60.00 0.17 9,434.88
Clamp 468 1.00 28.00 13,104.00
Ladder 60 60.00 5.21 18,748.80
Catwalk 117 60.00 3.14 22,014.72
Turn buckles props 468 60.00 4.98 139,950.72
Minor Tools (10% of Labor Cost) 96,340.95

Sub - Total for B 1,620,627.35

C. Total (A + B) 2,584,036.90
D. Output 1 sqm 4,698.25
E. Direct Unit Cost (C ÷ D) 550.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 4698.25

Phenolic Board, 3/4" (3-uses) pc 686 1,350.00 926,100.00
2" x 2" Lumber bdft 18,522.00 55.00 1,018,710.00
Consumables 6.30% 122,425.79

Sub - Total for F 2,067,235.79

G. Direct Unit Cost (E + F) 990.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 79.20
I. Contractor's Profit (CP) 8% of G 79.20
J. Value Added Tax (VAT) 5% of (G + H + I) 57.42
K. Total Unit Cost (G + H + I + J) 1,205.82

Prepared by: Evaluated by:

Item No./Description: 1047 (8) Roof Steel Framing (Trusses)

Unit of Measurement: kg
Output: 80
Quantity: 8957.96 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 107.50 121.84 13,097.80
b. Skilled Laborer 2 102.00 91.47 18,659.88
c. Unskilled Laborer 4 102.00 61.43 25,063.44

Sub - Total for A 56,821.12

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Welding Machine, 500Amp, Electric 1 102.00 391.00 39,882.00
Scaffolding 1 102.00 50.00 5,100.00

Minor Tools (10% of Labor Cost) 5,682.11

Sub - Total for B 50,664.11

C. Total (A + B) 107,485.23
D. Output 1 kg 8,957.96
E. Direct Unit Cost (C ÷ D) 12.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials kg
Steel Roof Framing (Trusses) kg 8957.96 54.48 487,995.54

Consumables 5.00% 24,399.78

Sub - Total for F 512,395.31

G. Direct Unit Cost (E + F) 69.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5.54
I. Contractor's Profit (CP) 8% of G 5.54
J. Value Added Tax (VAT) 5% of (G + H + I) 4.01
K. Total Unit Cost (G + H + I + J) 84.28

Prepared by: Evaluated by:

Item No./Description: 1047 (8) Roof Steel Framing (Purlins)

Unit of Measurement: kg
Output: 80
Quantity: 7239.02 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 91.00 121.84 11,087.44
b. Skilled Laborer 2 91.00 91.47 16,647.54
c. Unskilled Laborer 4 91.00 61.43 22,360.52

Sub - Total for A 50,095.50

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Welding Machine, 500Amp, Electric 1 91.00 391.00 35,581.00
Scaffolding 1 91.00 50.00 4,550.00

Minor Tools (10% of Labor Cost) 5,009.55

Sub - Total for B 45,140.55

C. Total (A + B) 95,236.05
D. Output 1 kg 7,239.02
E. Direct Unit Cost (C ÷ D) 13.16

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Purlins kg 7239.02 60.00 434,341.38

Consumables 10.00% 43,434.14

Sub - Total for F 477,775.52

G. Direct Unit Cost (E + F) 79.16
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 6.33
I. Contractor's Profit (CP) 8% of G 6.33
J. Value Added Tax (VAT) 5% of (G + H + I) 4.59
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

K. Total Unit Cost (G + H + I + J) 96.41

Prepared by: Evaluated by:

Item No./Description: 1047 (8) Roof Steel Framing (Sagrods)

Unit of Measurement: kg
Output: 13
Quantity: 977.91 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 76.00 121.84 9,259.84
b. Skilled Laborer 1 76.00 91.47 6,951.72
c. Unskilled Laborer 2 76.00 61.43 9,337.36

Sub - Total for A 25,548.92

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Scaffolding 1 74.00 50.00 3,700.00

Minor Tools (10% of Labor Cost) 2,554.89

Sub - Total for B 6,254.89

C. Total (A + B) 31,803.81
D. Output 1 kg 977.91
E. Direct Unit Cost (C ÷ D) 32.52

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

12mm Sagrods (w/ Nuts And Bolts) kg 977.91 52.00 50,851.37

Consumables 10.00% 5,085.14

Sub - Total for F 55,936.51

G. Direct Unit Cost (E + F) 89.72
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7.18
I. Contractor's Profit (CP) 8% of G 7.18
J. Value Added Tax (VAT) 5% of (G + H + I) 5.20
K. Total Unit Cost (G + H + I + J) 109.28

Prepared by: Evaluated by:

Item No./Description: Gusset Plates

Unit of Measurement: kg
Output: 13
Quantity: 1,098.41 kg

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 85.00 121.84 10,356.40
b. Skilled Laborer 1 85.00 91.47 7,774.95
c. Unskilled Laborer 2 85.00 61.43 10,443.10
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for A 28,574.45

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Welding Machine, 500Amp, Electric 1 85.00 391.00 33,235.00
Scaffolding 1 85.00 50.00 4,250.00

Minor Tools (10% of Labor Cost) 2,857.44

Sub - Total for B 40,342.45

C. Total (A + B) 68,916.90
D. Output 1 kg 1,098.41
E. Direct Unit Cost (C ÷ D) 62.74

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Gusset Plates kg 1098.41 60.00 65,904.30

Consumables 5.00% 3,295.22

Sub - Total for F 69,199.52

G. Direct Unit Cost (E + F) 125.74
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 10.06
I. Contractor's Profit (CP) 8% of G 10.06
J. Value Added Tax (VAT) 5% of (G + H + I) 7.29
K. Total Unit Cost (G + H + I + J) 153.15

Prepared by: Evaluated by:

Seismic Gap ( Joint fillers , Rubber Gusket , aluminum frames , including all
Item No./Description: SPL (6) accessories)
Unit of Measurement: lm
Output: 1
Quantity: 12.00 lm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 121.84 -
b. Skilled Laborer 91.47 -
c. Unskilled Laborer 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 lm 12.00
E. Direct Unit Cost (C ÷ D) -

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Seismic Gap ( Joint fillers , Rubber Gusket , aluminum

frames , including all accessories) Supply and lm 12.00 13,970.00 167,640.00
installation
Consumables -
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for F 167,640.00

G. Direct Unit Cost (E + F) 13,970.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,117.60
I. Contractor's Profit (CP) 8% of G 1,117.60
J. Value Added Tax (VAT) 5% of (G + H + I) 810.26
K. Total Unit Cost (G + H + I + J) 17,015.46

Prepared by: Evaluated by:

New CHB Wall-100mm (4") CHB Walls Including plastering, stiffener column and lintel
Item No./Description: 1046 (1) a1
beams
Unit of Measurement: sqm
Output: 4
Quantity: 1283.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
CHB Installation
a. Construction Foreman 1 264.00 121.84 32,165.76
b. Skilled Laborer 4 264.00 91.47 96,592.32
c. Unskilled Laborer 6 264.00 61.43 97,305.12
Plastering Works
a. Construction Foreman 1 520.00 121.84 63,356.80
b. Skilled Laborer 6 520.00 91.47 285,386.40
c. Unskilled Laborer 4 520.00 61.43 127,774.40

Sub - Total for A 702,580.80

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
1 Bagger Concrete Mixer 1 264.00 172.00 45,408.00
Scaffolding/Formworks 1 520.00 50.00 26,000.00
Minor Tools (10% of Labor Cost) 70,258.08

Sub - Total for B 141,666.08

C. Total (A + B) 844,246.88
D. Output 1 sqm 1,283.00
E. Direct Unit Cost (C ÷ D) 658.03

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 1,283.00

1. CHB Wall
a. CHB, 4" pc 16,038.00 25.03 401,439.16
b. Reinforcing Bar, 10mmØ kg 3,164.08 51.00 161,368.25
c. Cement bag 1,347.15 240.00 323,316.00
d. Sand cum 76.98 800.00 61,584.00
e. Backer Rod lm 1,199.60 15.00 17,994.00
f. Sealant tubes 300.00 400.00 120,000.00
2. CHB Plastering
a. Cement bag 1,026.40 240.00 246,336.00
b. Sand cum 102.64 800.00 82,112.00
3. Stiffener Column (400x100mm)
a. Cement bag 58.50 240.00 14,040.00
b. Sand cum 2.40 800.00 1,920.00
c. Gravel cum 4.80 1,030.00 4,944.00
d. Reinforcing Bar, 16mmØ kg 369.33 52.80 19,500.74
e. Reinforcing Bar, 10mmØ kg 673.26 51.00 34,336.35
f. GI tie wires kg 10.43 68.18 710.86
g. Phenolic Board, 3/4 (3-uses) pc 9.00 1,350.00 12,150.00
4. Siffener Beam (400mmmx100mm)
a. Cement bag 118.00 240.00 28,320.00
b. Sand cum 5.00 800.00 4,000.00
c. Gravel cum 10.00 1,030.00 10,300.00
d. Reinforcing Bar, 12mmØ kg 419.14 52.80 22,130.38
e. Reinforcing Bar, 10mmØ kg 436.51 51.00 22,262.03
f. GI tie wires kg 8.56 68.18 583.40
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

g. Phenolic Board, 3/4 (3-uses) pc 22.00 1,350.00 29,700.00
Consumables 0.00% -

Sub - Total for F 1,619,047.15

G. Direct Unit Cost (E + F) 1,919.95
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 153.60
I. Contractor's Profit (CP) 8% of G 153.60
J. Value Added Tax (VAT) 5% of (G + H + I) 111.36
K. Total Unit Cost (G + H + I + J) 2,338.50

Prepared by: Evaluated by:

Item No./Description: 1021(3)a ±50mm corrective Floor topping

Unit of Measurement: sqm
Output: 1
Quantity: 69.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 18.27 121.84 2,226.15
b. Skilled Laborer 3 18.00 91.47 4,939.38
c. Unskilled Laborer 6 18.00 61.43 6,634.44

Sub - Total for A 13,799.97

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 1,380.00

Sub - Total for B 1,380.00

C. Total (A + B) 15,179.97
D. Output 1 sqm 69.00
E. Direct Unit Cost (C ÷ D) 220.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 69.00

1. Cement bag 47.00 240.00 11,280.00
2. Sand cum 4.00 800.00 3,200.00
-
Consumables 7.46% 1,079.48

Sub - Total for F 15,559.48

G. Direct Unit Cost (E + F) 445.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 35.64
I. Contractor's Profit (CP) 8% of G 35.64
J. Value Added Tax (VAT) 5% of (G + H + I) 25.84
K. Total Unit Cost (G + H + I + J) 542.62

Prepared by: Evaluated by:

Item No./Description: 1018(1) FF-1; 600x600mm Homogenous tiles (polished)

Unit of Measurement: sqm
Output: 1
Quantity: 170.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

a. Construction Foreman 1 71.16 121.84 8,669.87
b. Skilled Laborer 6 71.16 91.47 39,052.82
c. Unskilled Laborer 6 71.16 61.43 26,227.34

Sub - Total for A 73,950.03

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 7,395.00

Sub - Total for B 7,395.00

C. Total (A + B) 81,345.04
D. Output 1 sqm 170.00
E. Direct Unit Cost (C ÷ D) 478.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 170.00

1. 600x600mm Homogenous tiles (polished) pc 520.00 425.72 221,375.02

2. Tile Adhesive bag 65.38 550.00 35,961.54
3. Tile Grout bag 68.00 80.00 5,440.00
4. Cement bag 115.60 240.00 27,744.00
5. Sand cum 10.20 800.00 8,160.00

Consumables 8.00% 23,894.44

Sub - Total for F 322,575.01

G. Direct Unit Cost (E + F) 2,376.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 190.08
I. Contractor's Profit (CP) 8% of G 190.08
J. Value Added Tax (VAT) 5% of (G + H + I) 137.81
K. Total Unit Cost (G + H + I + J) 2,893.97

Prepared by: Evaluated by:

Item No./Description: 1018(2) FF-2; 600x600mm Homogenous tiles (non-skid)

Unit of Measurement: sqm
Output: 1
Quantity: 737.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 312.18 121.84 38,036.01
b. Skilled Laborer 6 308.00 91.47 169,036.56
c. Unskilled Laborer 6 308.00 61.43 113,522.64

Sub - Total for A 320,595.21

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 32,059.52

Sub - Total for B 32,059.52

C. Total (A + B) 352,654.73
D. Output 1 sqm 737.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

E. Direct Unit Cost (C ÷ D) 478.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 737.00

1. 600x600mm Homogenous tiles (non-skid) pc 2,252.00 426.17 959,725.83

2. Tile Adhesive bag 283.46 550.00 155,903.85
3. Tile Grout bag 294.80 80.00 23,584.00
4. Cement bag 501.16 240.00 120,278.40
5. Sand cum 44.22 800.00 35,376.00

Consumables 8.00% 103,589.45

Sub - Total for F 1,398,457.52

G. Direct Unit Cost (E + F) 2,376.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 190.08
I. Contractor's Profit (CP) 8% of G 190.08
J. Value Added Tax (VAT) 5% of (G + H + I) 137.81
K. Total Unit Cost (G + H + I + J) 2,893.97

Prepared by: Evaluated by:

Item No./Description: 1053(1) FF-3; 7mm thk 500x500mm Carpet tiles in PVC & fiberglass backing
Unit of Measurement: sqm
Output: 1
Quantity: 124.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 63.69 121.84 7,760.42
b. Skilled Laborer 2 60.00 91.47 10,976.40
c. Unskilled Laborer 4 60.00 61.43 14,743.20

Sub - Total for A 33,480.02

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 3,348.00

Sub - Total for B 3,348.00

C. Total (A + B) 36,828.02
D. Output 1 sqm 124.00
E. Direct Unit Cost (C ÷ D) 297.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 124.00

1. 7mm thk 500x500mm Carpet tiles in PVC & fiberglass sqm 124.00 1,728.57 214,342.86

Consumables 5.00% 10,717.14

Sub - Total for F 225,060.00

G. Direct Unit Cost (E + F) 2,112.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 168.96
I. Contractor's Profit (CP) 8% of G 168.96
J. Value Added Tax (VAT) 5% of (G + H + I) 122.50
K. Total Unit Cost (G + H + I + J) 2,572.42

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Item No./Description: 1020(1)a FF-4, Rollled vinyl 1.30mm thick

Unit of Measurement: sqm
Output: 1
Quantity: 23.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 24.00 121.84 2,924.16
b. Skilled Laborer 1 24.00 91.47 2,195.28
c. Unskilled Laborer 2 24.00 61.43 2,948.64

Sub - Total for A 8,068.08

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 806.81

Sub - Total for B 806.81

C. Total (A + B) 8,874.89
D. Output 1 sqm 23.00
E. Direct Unit Cost (C ÷ D) 385.86

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 23.00

1.FF-4, Rollled vinyl 1.30mm thick sqm 23.00 1,007.52 23,172.88

2. Cove former lm 17.00 59.77 1,016.05
3. Cap Seal lm 17.00 95.63 1,625.69
4. Adhesive gal 1.00 853.83 853.83
5. Welding rod roll 0.25 3,415.31 853.83
6 Self leveling primer bag 4.00 1,707.65 6,830.62
7. Primer pail 0.12 4,781.43 573.77
Consumables 5.00% 1,209.45

Sub - Total for F 36,136.11

G. Direct Unit Cost (E + F) 1,957.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 156.56
I. Contractor's Profit (CP) 8% of G 156.56
J. Value Added Tax (VAT) 5% of (G + H + I) 113.51
K. Total Unit Cost (G + H + I + J) 2,383.63

Prepared by: Evaluated by:

Item No./Description: 1021(1)c FF-5a, Straight to finish concrete with hardener

Unit of Measurement: sqm
Output: 1
Quantity: 33.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 6.21 121.84 756.98
b. Skilled Laborer 1 6.20 91.47 567.11
c. Unskilled Laborer 1 6.20 61.43 380.87

Sub - Total for A 1,704.96

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Concrete Trowel 1 6.00 113.95 683.70

Minor Tools (10% of Labor Cost) 170.50

Sub - Total for B 854.20

C. Total (A + B) 2,559.16
D. Output 1 sqm 33.00
E. Direct Unit Cost (C ÷ D) 77.55

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 33.00

a, Cement bag 19.80 240.00 4,752.00

b, Sand cum 1.98 800.00 1,584.00
c. Concrete hardener bag 8.25 1,201.52 9,912.57
d. Consumables 5.00% 812.43

Sub - Total for F 17,061.00

G. Direct Unit Cost (E + F) 594.55
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 47.56
I. Contractor's Profit (CP) 8% of G 47.56
J. Value Added Tax (VAT) 5% of (G + H + I) 34.48
K. Total Unit Cost (G + H + I + J) 724.16

Prepared by: Evaluated by:

Item No./Description: 1018 (2) FF-6, 300 x 300mm Vitrified ceramic tiles
Unit of Measurement: sqm
Output: 1
Quantity: 35.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 45.27 121.84 5,515.70
b. Skilled Laborer 1 45.30 91.47 4,143.59
c. Unskilled Laborer 2 45.30 61.43 5,565.56

Sub - Total for A 15,224.85

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 1,522.48

Sub - Total for B 1,522.48

C. Total (A + B) 16,747.33
D. Output 1 sqm 35.00
E. Direct Unit Cost (C ÷ D) 478.50

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 35.00

1. 300 x 300mm Vitrified ceramic tiles pc 420.00 88.69 37,250.82

2. Tile Adhesive bag 13.46 550.00 7,403.85
3. Tile Grout bag 14.00 80.00 1,120.00
4. Cement bag 23.80 240.00 5,712.00
5. Sand cum 2.10 800.00 1,680.00

Consumables 5.00% 2,658.33

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for F 55,825.00

G. Direct Unit Cost (E + F) 2,073.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 165.88
I. Contractor's Profit (CP) 8% of G 165.88
J. Value Added Tax (VAT) 5% of (G + H + I) 120.26
K. Total Unit Cost (G + H + I + J) 2,525.52

Prepared by: Evaluated by:

Item No./Description: 1018 (2) 300 x 600mm Vitrified ceramic wall tiles with tile grout & sealer on joint
Unit of Measurement: sqm
Output: 1
Quantity: 138.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 115.36 121.84 14,055.51
b. Skilled Laborer 2 115.30 91.47 21,092.98
c. Unskilled Laborer 4 115.30 61.43 28,331.52

Sub - Total for A 63,480.01

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 6,348.00

Sub - Total for B 6,348.00

C. Total (A + B) 69,828.01
D. Output 1 sqm 138.00
E. Direct Unit Cost (C ÷ D) 506.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 138.00

1. 300 x 600mm Vitrified ceramic wall tiles with tile grout pc 828.00 171.23 141,778.57
2. Tile Adhesive bag 87.00 550.00 47,850.00
3. Tile Grout bag 69.00 80.00 5,520.00
4. Cement bag 47.00 240.00 11,280.00
5. Sand cum 4.00 800.00 3,200.00

Consumables 5.00% 10,481.43

Sub - Total for F 220,110.00

G. Direct Unit Cost (E + F) 2,101.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 168.08
I. Contractor's Profit (CP) 8% of G 168.08
J. Value Added Tax (VAT) 5% of (G + H + I) 121.86
K. Total Unit Cost (G + H + I + J) 2,559.02

Prepared by: Evaluated by:

CF-1; 12mm thick Standard gypsum boards on light gauge metal

Item No./Description: 1003 (1)e1
frame systems
Unit of Measurement: sqm
Output: 1
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Quantity: 555.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 240.00 121.84 29,241.60
b. Skilled Laborer 5 240.00 91.47 109,764.00
c. Unskilled Laborer 5 240.00 61.43 73,716.00

Sub - Total for A 212,721.60

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 5 240.00 50.00 60,000.00

Minor Tools (10% of Labor Cost) 21,272.16

Sub - Total for B 81,272.16

C. Total (A + B) 293,993.76
D. Output 1 sqm 555.00
E. Direct Unit Cost (C ÷ D) 529.72

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 555.00

a. 12mm Gypsum Board. 1.2 x 2.4m, Regular pc 231.00 632.50 146,107.50
b. 0.6mm x 19mm x 25mm x 5m Single Furring channel pc 161.00 205.27 33,049.27
c. 0.6mm x 19mm x 25mm x 5m Double Furring channel pc 161.00 410.55 66,098.55
d. 0.8mm x 12mm x 38mm x 5m Carry channel pc 161.00 162.73 26,198.73
e. 0.6mm x 25mm x 25mm x 3m wall angle pc 188.00 179.40 33,727.20
f. Corner beads, 25mmx25mmx2.4m pc 242.00 63.25 15,306.50
g. Double furring clip pc 966.00 5.75 5,554.50
h. Tek screw pc 1,931.00 0.80 1,554.46
i. Hanger Rod, #8 pc 322.00 100.00 32,200.00
j. Expansion Shield, 3/8" pc 322.00 107.66 34,666.52
Consumables 5.00% 19,723.16

Sub - Total for F 414,186.39

G. Direct Unit Cost (E + F) 1,276.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 102.08
I. Contractor's Profit (CP) 8% of G 102.08
J. Value Added Tax (VAT) 5% of (G + H + I) 74.01
K. Total Unit Cost (G + H + I + J) 1,554.17

Prepared by: Evaluated by:

CF-2;12mm thick Fire resistant gypsum boards on light gauge metal

Item No./Description: 1042(2)b
frame systems
Unit of Measurement: sqm
Output: 1
Quantity: 23.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 22.24 121.84 2,709.67
b. Skilled Laborer 2 22.00 91.47 4,024.68
c. Unskilled Laborer 2 22.00 61.43 2,702.92

Sub - Total for A 9,437.27

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

B. Equipment
Scaffolding 2 22.00 50.00 2,200.00

Minor Tools (10% of Labor Cost) 943.73

Sub - Total for B 3,143.73

C. Total (A + B) 12,581.00
D. Output 1 sqm 23.00
E. Direct Unit Cost (C ÷ D) 547.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 23.00

a. 12mm thick Fire resistant gypsum boards pc 10.00 917.33 9,173.35
b. 0.6mm x 19mm x 25mm x 5m Single Furring channel pc 7.00 205.27 1,436.92
c. 0.6mm x 19mm x 25mm x 5m Double Furring channel pc 7.00 410.55 2,873.85
d. 0.8mm x 12mm x 38mm x 5m Carry channel pc 7.00 162.73 1,139.08
e. 0.6mm x 25mm x 25mm x 3m wall angle pc 8.00 179.40 1,435.20
f. Corner beads, 25mmx25mmx2.4m pc 10.00 63.25 632.50
g. Double furring clip pc 49.00 5.75 281.75
h. Tek screw pc 80.00 0.80 64.40
i. Hanger Rod, #8 pc 14.00 100.00 1,400.00
j. Expansion Shield, 3/8" pc 14.00 107.66 1,507.24
Consumables 5.00% 997.21

Sub - Total for F 20,941.50

G. Direct Unit Cost (E + F) 1,457.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 116.60
I. Contractor's Profit (CP) 8% of G 116.60
J. Value Added Tax (VAT) 5% of (G + H + I) 84.53
K. Total Unit Cost (G + H + I + J) 1,775.23

Prepared by: Evaluated by:

CF-2a; 12mm thick Moisture resistant gypsum boards on light

Item No./Description: 1042(2)c
gauge metal frame systems
Unit of Measurement: sqm
Output: 1
Quantity: 63.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 35.72 121.84 4,351.97
b. Skilled Laborer 4 34.00 91.47 12,439.92
c. Unskilled Laborer 4 34.00 61.43 8,354.48

Sub - Total for A 25,146.37

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 4 34.00 50.00 6,800.00

Minor Tools (10% of Labor Cost) 2,514.64

Sub - Total for B 9,314.64

C. Total (A + B) 34,461.00
D. Output 1 sqm 63.00
E. Direct Unit Cost (C ÷ D) 547.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 63.00

a. 12mm thick Moisture resistant gypsum boards pc 27.00 881.30 23,795.22
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

b. 0.6mm x 19mm x 25mm x 5m Single Furring channel pc 18.00 205.27 3,694.95
c. 0.6mm x 19mm x 25mm x 5m Double Furring channel pc 18.00 410.55 7,389.90
d. 0.8mm x 12mm x 38mm x 5m Carry channel pc 18.00 162.73 2,929.05
e. 0.6mm x 25mm x 25mm x 3m wall angle pc 21.00 179.40 3,767.40
f. Corner beads, 25mmx25mmx2.4m pc 27.00 63.25 1,707.75
g. Double furring clip pc 105.00 5.75 603.75
h. Tek screw pc 216.00 0.80 173.88
i. Hanger Rod, #8 pc 35.00 100.00 3,500.00
j. Expansion Shield, 3/8" pc 35.00 107.66 3,768.10
Consumables 5.00% 2,566.50

Sub - Total for F 53,896.50

G. Direct Unit Cost (E + F) 1,402.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 112.20
I. Contractor's Profit (CP) 8% of G 112.20
J. Value Added Tax (VAT) 5% of (G + H + I) 81.35
K. Total Unit Cost (G + H + I + J) 1,708.25

Prepared by: Evaluated by:

Item No./Description: 1030 (1) CF-6, 600 x 600 x 20mm thick Fine feassured acoustic tiles
Unit of Measurement: sqm
Output: 1
Quantity: 440.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 4 91.47 -
c. Unskilled Laborer 4 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 2 8.00 50.00 800.00

Minor Tools (10% of Labor Cost) -

Sub - Total for B 800.00

C. Total (A + B) 800.00
D. Output 1 sqm 440.00
E. Direct Unit Cost (C ÷ D) 1.82

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 440.00

a. 600 x 600 x 20mm thick Fine feassured acoustic tiles

including framing, supply and installation sqm 440.00 1,198.18 527,200.08
Consumables 0.00% -

Sub - Total for F 527,200.08

G. Direct Unit Cost (E + F) 1,200.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 96.00
I. Contractor's Profit (CP) 8% of G 96.00
J. Value Added Tax (VAT) 5% of (G + H + I) 69.60
K. Total Unit Cost (G + H + I + J) 1,461.60

Prepared by: Evaluated by:

Item No./Description: 1045(1) CF-7; 4mm thick PUDF 1200 x 1200mm Aluminum composite panels
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Unit of Measurement: sqm
Output: 1
Quantity: 122.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 4 91.47 -
c. Unskilled Laborer 4 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 1 100.04 100.00 10,004.00

Minor Tools (10% of Labor Cost) -

Sub - Total for B 10,004.00

C. Total (A + B) 10,004.00
D. Output 1 sqm 122.00
E. Direct Unit Cost (C ÷ D) 82.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 122.00

a.4mm thick PUDF 1200 x 1200mm Aluminum

composite panels, supply and installation sqm 122.00 6,518.00 795,196.00
Consumables 0.00% -

Sub - Total for F 795,196.00

G. Direct Unit Cost (E + F) 6,600.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 528.00
I. Contractor's Profit (CP) 8% of G 528.00
J. Value Added Tax (VAT) 5% of (G + H + I) 382.80
K. Total Unit Cost (G + H + I + J) 8,038.80

Prepared by: Evaluated by:

Item No./Description: 1032 (1)a Latex semi-gloss paint finish on plastered wall
Unit of Measurement: sqm
Output: 1
Quantity: 2802.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 376.85 121.84 45,915.40
b. Skilled Laborer 5 375.50 91.47 171,734.93
c. Unskilled Laborer 10 375.50 61.43 230,669.65

Sub - Total for A 448,319.98

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 44,832.00

Sub - Total for B 44,832.00

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

C. Total (A + B) 493,151.98
D. Output 1 sqm 2,802.00
E. Direct Unit Cost (C ÷ D) 176.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 2,802.00

a. Primer can 141.00 1,077.00 151,857.00

b. Skimcoat bag 351.00 430.00 150,930.00
c. Later Paint can 187.00 750.00 140,250.00
d. Paint Thinner can 47.00 504.00 23,688.00
e. Paint brush pc 20.00 44.15 883.00
Wastage 23,380.40
Consumables 2,163.70

Sub - Total for F 493,152.10

G. Direct Unit Cost (E + F) 352.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28.16
I. Contractor's Profit (CP) 8% of G 28.16
J. Value Added Tax (VAT) 5% of (G + H + I) 20.42
K. Total Unit Cost (G + H + I + J) 428.74

Prepared by: Evaluated by:

Item No./Description: 1032 (1) a2 Elastomeric paint finish on plastered wall

Unit of Measurement: sqm
Output: 1
Quantity: 1200.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 262.75 121.84 32,013.46
b. Skilled Laborer 6 262.00 91.47 143,790.84
c. Unskilled Laborer 4 262.00 61.43 64,378.64

Sub - Total for A 240,182.94

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment
Scaffolding 1 262.00 100.00 26,200.00

Minor Tools (10% of Labor Cost) 24,018.29

Sub - Total for B 50,218.29

C. Total (A + B) 290,401.23
D. Output 1 sqm 1,200.00
E. Direct Unit Cost (C ÷ D) 242.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 1,200.00

a. Primer can 60.00 1,077.00 64,620.00

b. Skimcoat bag 225.00 430.00 96,750.00
c.Elastomeric Paint can 120.00 1,127.69 135,323.04
d. Paint Thinner can 30.00 504.00 15,120.00
e. Paint brush pc 10.00 44.15 441.50
Wastage 15,612.73
Consumables 2,132.75

Sub - Total for F 330,000.02

G. Direct Unit Cost (E + F) 517.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 41.36
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

I. Contractor's Profit (CP) 8% of G 41.36
J. Value Added Tax (VAT) 5% of (G + H + I) 29.99
K. Total Unit Cost (G + H + I + J) 629.71

Prepared by: Evaluated by:

Item No./Description: 411 (2) Semi-gloss paint finish on gypsum board ceiling
Unit of Measurement: sqm
Output: 1
Quantity: 641.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 79.17 121.84 9,646.19
b. Skilled Laborer 5 80.00 91.47 36,588.00
c. Unskilled Laborer 10 80.00 61.43 49,144.00

Sub - Total for A 95,378.19

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Scaffolding 1 79.00 100.00 7,900.00

Minor Tools (10% of Labor Cost) 9,537.82

Sub - Total for B 17,437.82

C. Total (A + B) 112,816.01
D. Output 1 sqm 641.00
E. Direct Unit Cost (C ÷ D) 176.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 641.00

a. Primer can 33.00 1,077.00 35,541.00

b. Gypsum board joint compound can 134.00 250.00 33,500.00
c. Later Paint can 43.00 750.00 32,250.00
d. Paint Thinner can 11.00 504.00 5,544.00
e. Paint brush pc 5.00 44.15 220.75
Wastage 5,352.79
Consumables 408.00

Sub - Total for F 112,816.54

G. Direct Unit Cost (E + F) 352.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28.16
I. Contractor's Profit (CP) 8% of G 28.16
J. Value Added Tax (VAT) 5% of (G + H + I) 20.42
K. Total Unit Cost (G + H + I + J) 428.74

Prepared by: Evaluated by:

Item No./Description: 405 (6) Latex paint finish on slab soffit

Unit of Measurement: sqm
Output: 1
Quantity: 263.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 51.31 121.84 6,252.04
b. Skilled Laborer 4 51.00 91.47 18,659.88
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

c. Unskilled Laborer 4 51.00 61.43 12,531.72

Sub - Total for A 37,443.64

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Scaffolding 1 51.00 100.00 5,100.00

Minor Tools (10% of Labor Cost) 3,744.36

Sub - Total for B 8,844.36

C. Total (A + B) 46,288.00
D. Output 1 sqm 263.00
E. Direct Unit Cost (C ÷ D) 176.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials sqm 263.00

a. Primer can 13.20 1,077.00 14,216.40

b. Skimcoat bag 32.90 430.00 14,147.00
c. Latex Paint can 17.60 750.00 13,200.00
d. Paint Thinner can 4.40 504.00 2,217.60
e. Paint brush pc 2.00 44.15 88.30
Wastage 2,193.47
Consumables 225.23

Sub - Total for F 46,288.00

G. Direct Unit Cost (E + F) 352.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28.16
I. Contractor's Profit (CP) 8% of G 28.16
J. Value Added Tax (VAT) 5% of (G + H + I) 20.42
K. Total Unit Cost (G + H + I + J) 428.74

Prepared by: Evaluated by:

Item No./Description: 1032 (1) c Automotive lacquer paint finish on metal doors
Unit of Measurement: sqm
Output: 1
Quantity: 23.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 18.82 121.84 2,293.55
b. Skilled Laborer 2 18.82 91.47 3,443.71
c. Unskilled Laborer 2 18.82 61.43 2,312.75

Sub - Total for A 8,050.00

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (10% of Labor Cost) 805.00

Sub - Total for B 805.00

C. Total (A + B) 8,855.00
D. Output 1 sqm 23.00
E. Direct Unit Cost (C ÷ D) 385.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

F. Materials sqm 23.00

a. Alkyd metal Primer can 1.90 1,200.00 2,280.00

b. QDE Alkyd Paint can 2.30 1,100.00 2,530.00
c. Paint Thinner can 0.60 504.00 302.40
d. Paint brush pc 2.00 44.15 88.30
Wastage 260.04
Consumables 273.04

Sub - Total for F 5,733.77

G. Direct Unit Cost (E + F) 634.29
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 50.74
I. Contractor's Profit (CP) 8% of G 50.74
J. Value Added Tax (VAT) 5% of (G + H + I) 36.79
K. Total Unit Cost (G + H + I + J) 772.57

Prepared by: Evaluated by:

Item No./Description: 1016 (1) Modified cementitious waterproofing

Unit of Measurement: sqm
Output: 1
Quantity: 176.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Waterproofing
a. Construction Foreman 1 121.21 121.84 14,768.45
b. Skilled Laborer 2 120.00 91.47 21,952.80
c. Unskilled Laborer 4 120.00 61.43 29,486.40
Concrete Topping
a. Construction Foreman 1 41.93 121.84 5,108.75
b. Skilled Laborer 2 42.00 91.47 7,683.48
c. Unskilled Laborer 2 42.00 61.43 5,160.12

Sub - Total for A 84,160.00

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 8,416.00

Sub - Total for B 8,416.00

C. Total (A + B) 92,576.00
D. Output 1 sqm 176.00
E. Direct Unit Cost (C ÷ D) 526.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 176.00
Waterproofing
Two component modified cementitious WP membrane kg-set 8.00 6,500.00 52,000.00
Water plug lm 176.00 334.50 58,872.00
Protective concrete topping -
Cement bag 105.60 240.00 25,344.00
Sand cum 10.56 800.00 8,448.00
Wastage 7,233.20
Consumables 8,086.85

Sub - Total for F 159,984.05

G. Direct Unit Cost (E + F) 1,435.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 114.80
I. Contractor's Profit (CP) 8% of G 114.80
J. Value Added Tax (VAT) 5% of (G + H + I) 83.23
K. Total Unit Cost (G + H + I + J) 1,747.83

Prepared by: Evaluated by:

Item No./Description: 628 (1)a Polyurethane based waterproofing (cold applied)

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Unit of Measurement: sqm
Output: 1
Quantity: 231.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Concrete Topping
a. Construction Foreman 1 55.00 121.84 6,701.01
b. Skilled Laborer 2 55.00 91.47 10,061.70
c. Unskilled Laborer 2 55.00 61.43 6,757.30

Sub - Total for A 23,520.01

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 2,352.00

Sub - Total for B 2,352.00

C. Total (A + B) 25,872.01
D. Output 1 sqm 231.00
E. Direct Unit Cost (C ÷ D) 112.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 231.00
Waterproofing
Polyurethane based waterproofing (cold applied) sqm 231.00 1,482.29 342,408.07
(supply and installation)
Protective concrete topping -
Cement bag 138.60 240.00 33,264.00
Sand cum 13.86 800.00 11,088.00

Consumables 19,338.00

Sub - Total for F 406,098.07

G. Direct Unit Cost (E + F) 1,870.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 149.60
I. Contractor's Profit (CP) 8% of G 149.60
J. Value Added Tax (VAT) 5% of (G + H + I) 108.46
K. Total Unit Cost (G + H + I + J) 2,277.66

Prepared by: Evaluated by:

WD-1 : 850 x 2100mm Wooden door in laminated wood finish,

Item No./Description: 1010(2)b
single leaf, single swing
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 6.00 121.84 731.04
b. Skilled Laborer 1 6.00 91.47 548.82
c. Unskilled Laborer 2 6.00 61.43 737.16

Sub - Total for A 2,017.02

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 201.70

Sub - Total for B 201.70

C. Total (A + B) 2,218.72
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) 2,218.72
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Door
WD-1 : 850 x 2100mm Wooden door in laminated set 1.00 9,765.50 9,765.50
wood finish, single leaf, single swing
Hardwares -
Cylindrical lever type lockset pc 1.00 2,500.00 2,500.00
Full mortise 2-ball bearing hinge pc 3.00 350.00 1,050.00
Surface mount, regular arm size 1 to 6 adjustable pc 1.00 2,000.00 2,000.00
Aluminum saddle thresholds pc 1.00 1,500.00 1,500.00
-
Consumables 765.78

Sub - Total for F 17,581.28

G. Direct Unit Cost (E + F) 19,800.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,584.00
I. Contractor's Profit (CP) 8% of G 1,584.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,148.40
K. Total Unit Cost (G + H + I + J) 24,116.40

Prepared by: Evaluated by:

SD-1: 1200 x 2100mm Steel door with 6mm thick vision glass
Item No./Description: 1010(2)b
window, double leaf, double swing
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 8.00 121.84 974.72
b. Skilled Laborer 1 8.00 91.47 731.76
c. Unskilled Laborer 2 8.00 61.43 982.88

Sub - Total for A 2,689.36

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 268.94

Sub - Total for B 268.94

C. Total (A + B) 2,958.30
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) 2,958.30
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
SD-1: 1200 x 2100mm Steel door with 6mm thick set 1.00 30,000.00 30,000.00
vision glass window, double leaf, double swing
Hardwares -
Cylindrical lever type lockset pc 2.00 2,500.00 5,000.00
Double action hinge pc 6.00 551.22 3,307.30
Top and bottom manual flushhold pc 2.00 2,000.00 4,000.00
Aluminum saddle thresholds pc 1.00 2,000.00 2,000.00
Steel kick plate 2.00 1,500.00 3,000.00
Consumables

Sub - Total for F 47,307.30

G. Direct Unit Cost (E + F) 50,265.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 4,021.25
I. Contractor's Profit (CP) 8% of G 4,021.25
J. Value Added Tax (VAT) 5% of (G + H + I) 2,915.40
K. Total Unit Cost (G + H + I + J) 61,223.50

Prepared by: Evaluated by:

SD-6: 1100 x 2100mm Steel door with 1hr fire rating, single leaf,
Item No./Description: 1006(5)
single swing
Unit of Measurement: set
Output: 1
Quantity: 1.00 set
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 5.99 121.84 730.38
b. Skilled Laborer 1 6.00 91.47 548.82
c. Unskilled Laborer 2 6.00 61.43 737.16

Sub - Total for A 2,016.36

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 201.64

Sub - Total for B 201.64

C. Total (A + B) 2,218.00
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) 2,218.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
SD-6: 1100 x 2100mm Steel door with 1hr fire rating, set 1.00 29,447.00 29,447.00
single leaf, single swing
Hardwares -
Cylindrical lever type lockset pc 1.00 2,500.00 2,500.00
Full mortise 2-ball bearing hinge pc 4.00 350.00 1,400.00
Surface mount, regular arm size 1 to 6 adjustable pc 1.00 2,000.00 2,000.00
Consumables

Sub - Total for F 35,347.00

G. Direct Unit Cost (E + F) 37,565.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,005.20
I. Contractor's Profit (CP) 8% of G 3,005.20
J. Value Added Tax (VAT) 5% of (G + H + I) 2,178.77
K. Total Unit Cost (G + H + I + J) 45,754.17

Prepared by: Evaluated by:

Item No./Description: 1043 (2) PVC-1: 800 x 2100mm PVC door with louver, single leaf, single swing
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 4.00 121.84 487.36
b. Skilled Laborer 1 4.00 91.47 365.88
c. Unskilled Laborer 1 4.00 61.43 245.72

Sub - Total for A 1,098.96

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 109.90

Sub - Total for B 109.90

C. Total (A + B) 1,208.86
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) 1,208.86
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
PVC-1: 800 x 2100mm PVC door with louver, single set 1.00 4,280.14 4,280.14
leaf, single swing
Consumables
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for F 4,280.14

G. Direct Unit Cost (E + F) 5,489.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 439.12
I. Contractor's Profit (CP) 8% of G 439.12
J. Value Added Tax (VAT) 5% of (G + H + I) 318.36
K. Total Unit Cost (G + H + I + J) 6,685.60

Prepared by: Evaluated by:

GD-1; 2100 x 2100mm x 12mm thick Tempered glass door, double swing, double leaf
Item No./Description: 1007 (1) b with aluminum patch fittings
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
GD-1; 2100 x 2100mm x 12mm thick Tempered glass
door, double swing, double leaf with aluminum patch set 1.00 74,970.00 74,970.00
fittings (supply and install)
Consumables

Sub - Total for F 74,970.00

G. Direct Unit Cost (E + F) 74,970.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5,997.60
I. Contractor's Profit (CP) 8% of G 5,997.60
J. Value Added Tax (VAT) 5% of (G + H + I) 4,348.26
K. Total Unit Cost (G + H + I + J) 91,313.46

Prepared by: Evaluated by:

GD-2; 1070 x 2100mm x 12mm thick Tempered frosted glass door, single swing, double
Item No./Description: 1007 (1) b leaf with aluminum patch fittings
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
GD-2;1070 x 2100mm x 12mm thick Tempered
frosted glass door, single swing, double leaf with set 1.00 38,199.00 38,199.00
aluminum patch fittings (supply and install)
Consumables

Sub - Total for F 38,199.00

G. Direct Unit Cost (E + F) 38,199.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,055.92
I. Contractor's Profit (CP) 8% of G 3,055.92
J. Value Added Tax (VAT) 5% of (G + H + I) 2,215.54
K. Total Unit Cost (G + H + I + J) 46,526.38

Prepared by: Evaluated by:

GD-3; 1900 x 2100mm x 12mm thick Tempered frosted glass door, double swing, double
Item No./Description: 1007 (1) b leaf with aluminum patch fittings
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
GD-3; 1900 x 2100mm x 12mm thick Tempered
frosted glass door, double swing, double leaf with set 1.00 67,830.00 67,830.00
aluminum patch fittings (supply and install)
Consumables

Sub - Total for F 67,830.00

G. Direct Unit Cost (E + F) 67,830.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 5,426.40
I. Contractor's Profit (CP) 8% of G 5,426.40
J. Value Added Tax (VAT) 5% of (G + H + I) 3,934.14
K. Total Unit Cost (G + H + I + J) 82,616.94

Prepared by: Evaluated by:

GD-4; 1960 x 2100mm x 12mm thick Tempered frosted glass door, double swing, single
Item No./Description: 1007 (1) b leaf with aluminum patch fittings
Unit of Measurement: set
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Door
GD-4; 960 x 2100mm x 12mm thick Tempered frosted
glass door, double swing, single leaf with aluminum set 1.00 35,700.00 35,700.00
patch fittings (supply and install)
Consumables

Sub - Total for F 35,700.00

G. Direct Unit Cost (E + F) 35,700.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 2,856.00
I. Contractor's Profit (CP) 8% of G 2,856.00
J. Value Added Tax (VAT) 5% of (G + H + I) 2,070.60
K. Total Unit Cost (G + H + I + J) 43,482.60

Prepared by: Evaluated by:

W-1; 2350 x 1200mm x 6mm thick Tempered clear glass, aluminum framed casement
Item No./Description: 1008 (1) b window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-1; 2350 x 1200mm x 6mm thick Tempered clear
glass, aluminum framed casement window (supply set 1.00 60,497.80 60,497.80
and install)
Consumables
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for F 60,497.80

G. Direct Unit Cost (E + F) 60,497.80
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 4,839.82
I. Contractor's Profit (CP) 8% of G 4,839.82
J. Value Added Tax (VAT) 5% of (G + H + I) 3,508.87
K. Total Unit Cost (G + H + I + J) 73,686.32

Prepared by: Evaluated by:

W-2; 1200 x 1200mm x 6mm thick Tempered clear glass, aluminum framed sliding
Item No./Description: 1008 (1) a window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-2; 1200 x 1200mm x 6mm thick Tempered clear
glass, aluminum framed sliding window (supply and set 1.00 19,331.40 19,331.40
install)
Consumables

Sub - Total for F 19,331.40

G. Direct Unit Cost (E + F) 19,331.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 1,546.51
I. Contractor's Profit (CP) 8% of G 1,546.51
J. Value Added Tax (VAT) 5% of (G + H + I) 1,121.22
K. Total Unit Cost (G + H + I + J) 23,545.65

Prepared by: Evaluated by:

W-3; 3500 x 1200mm x 6mm thick Tempered clear glass, aluminum framed sliding
Item No./Description: 1008 (1) a window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-3; 3500 x 1200mm x 6mm thick Tempered clear
glass, aluminum framed sliding window (supply and set 1.00 56,252.90 56,252.90
install)
Consumables

Sub - Total for F 56,252.90

G. Direct Unit Cost (E + F) 56,252.90
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 4,500.23
I. Contractor's Profit (CP) 8% of G 4,500.23
J. Value Added Tax (VAT) 5% of (G + H + I) 3,262.67
K. Total Unit Cost (G + H + I + J) 68,516.03

Prepared by: Evaluated by:

W-6; 1200 x 600mm x 6mm thick Tempered clear glass, aluminum framed awning
Item No./Description: 1008 (1) c window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-6; 1200 x 600mm x 6mm thick Tempered clear
glass, aluminum framed awning window (supply and set 1.00 25,940.20 25,940.20
install)
Consumables

Sub - Total for F 25,940.20

G. Direct Unit Cost (E + F) 25,940.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 2,075.22
I. Contractor's Profit (CP) 8% of G 2,075.22
J. Value Added Tax (VAT) 5% of (G + H + I) 1,504.53
K. Total Unit Cost (G + H + I + J) 31,595.16

Prepared by: Evaluated by:

W-8; 3550 x 5400mm window, 12mm thick Tempered clear glass on aluminum framed
Item No./Description: 1008 (1)d fixed panel and 6mm thick on aluminum framed operable window
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows

W-8; 3550 x 5400mm window, 12mm thick Tempered

clear glass on aluminum framed fixed panel and 6mm set 1.00 339,902.20 339,902.20
thick on aluminum framed operable window (supply
and install)
Consumables

Sub - Total for F 339,902.20

G. Direct Unit Cost (E + F) 339,902.20
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 27,192.18
I. Contractor's Profit (CP) 8% of G 27,192.18
J. Value Added Tax (VAT) 5% of (G + H + I) 19,714.33
K. Total Unit Cost (G + H + I + J) 414,000.88

Prepared by: Evaluated by:

Item No./Description: 1008 (1)d

W-9; 11250 x 8400mm (see drawing) window, 12mm thick Tempered clear glass on
aluminum framed fixed panel and 6mm thick on aluminum framed operable window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

W-9; 11250 x 8400mm (see drawing) window, 12mm

thick Tempered clear glass on aluminum framed fixed set 1.00 717,362.80 717,362.80
panel and 6mm thick on aluminum framed operable
window (supply and install)
Consumables

Sub - Total for F 717,362.80

G. Direct Unit Cost (E + F) 717,362.80
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 57,389.02
I. Contractor's Profit (CP) 8% of G 57,389.02
J. Value Added Tax (VAT) 5% of (G + H + I) 41,607.04
K. Total Unit Cost (G + H + I + J) 873,747.89

Prepared by: Evaluated by:

W-10; 7700 x 3100mm x 12mm thick Tempered clear glass on aluminum framed
Item No./Description: 1008 (1)d fixed/operable panel window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-10; 7700 x 3100mm x 12mm thick Tempered clear
glass on aluminum framed fixed/operable panel set 1.00 350,000.00 350,000.00
window (supply and install)
Consumables

Sub - Total for F 350,000.00

G. Direct Unit Cost (E + F) 350,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 28,000.00
I. Contractor's Profit (CP) 8% of G 28,000.00
J. Value Added Tax (VAT) 5% of (G + H + I) 20,300.00
K. Total Unit Cost (G + H + I + J) 426,300.00

Prepared by: Evaluated by:

W-11;5.400 x 3650mm x 12mm thick Tempered clear glass on aluminum framed

Item No./Description: 1008 (1)d fixed/operable panel window
Unit of Measurement: set
Output: 1
Quantity: 1.00 set

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for A -
Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 set 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials set 1.00
Windows
W-11;5.400 x 3650mm x 12mm thick Tempered clear
glass on aluminum framed fixed/operable panel set 1.00 230,000.00 230,000.00
window (supply and install)
Consumables

Sub - Total for F 230,000.00

G. Direct Unit Cost (E + F) 230,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 18,400.00
I. Contractor's Profit (CP) 8% of G 18,400.00
J. Value Added Tax (VAT) 5% of (G + H + I) 13,340.00
K. Total Unit Cost (G + H + I + J) 280,140.00

Prepared by: Evaluated by:

Long span pre-painted roof (Hi-rib 50) including bended materials,

Item No./Description: 1014 (1) b2
insulation, fastening accessories, etc.

Unit of Measurement: sqm

Output: 1
Quantity: 924.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 240.88 121.84 29,348.82
b. Skilled Laborer 8 240.00 91.47 175,622.40
c. Unskilled Laborer 16 240.00 61.43 235,891.20

Sub - Total for A 440,862.42

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment
Scaffolding 4 236.00 100.00 94,400.00

Minor Tools (10% of Labor Cost) 44,086.24

Sub - Total for B 138,486.24

C. Total (A + B) 579,348.66
D. Output 1 sqm 924.00
E. Direct Unit Cost (C ÷ D) 627.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials sqm 924.00
1. Hi-rib 950 Prepainted Galvalum Roofing sheet, 12' lm 1,017.00 885.00 900,045.00
2. Mineral wool insulation, 50mm thick x 0.6m x 5m rolls 325.00 600.00 195,000.00
3. Ridge roll, 0.6mm x 0.45m x 2.44m pcs 30.00 2,292.00 68,760.00
4. Box Gutter, 06mm x 1.22 x 2.44m pcs 59.00 6,885.00 406,215.00
5. End Facia Flashing, 0.6mm x 1.22m x 2.44m pcs 12.00 2,292.00 27,504.00
6. End Fascia Gutter, 0.6mm x 0.610m x 2.44m pcs 59.00 1,217.00 71,803.00
7. Inside Gutter, 0.6mm x 1.22m x 2.44m pcs 30.00 6,885.00 206,550.00
8. End wall capping, 0.6mm x 0.6m x 2.44m pcs 16.00 1,217.00 19,472.00
9. Aluminum foril with fiberglass cloth, 1.22m x 125m rolls 14.00 1,800.00 25,200.00
10. Welded wiremesh, 1.22m x 22m (1"x1") rolls 39.00 10,900.00 425,100.00
11. Tek screw pcs 8,136.00 17.00 138,312.00
12 Blind rivets pcs 6,102.00 0.40 2,440.80
Consumables 232,930.78
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Sub - Total for F 2,719,332.58

G. Direct Unit Cost (E + F) 3,570.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 285.60
I. Contractor's Profit (CP) 8% of G 285.60
J. Value Added Tax (VAT) 5% of (G + H + I) 207.06
K. Total Unit Cost (G + H + I + J) 4,348.26

Prepared by: Evaluated by:

Item No./Description: 1003 (4) Built-in counters/cabinets (pantry, toilets, etc.)

Unit of Measurement: lot

Output: 1
Quantity: 1.00 lot

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 2 91.47 -
c. Unskilled Laborer 2 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 lot 1.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials lot 1.00
Supply and installation -
Pantry cabinet floor mounted m 5.00 8,912.38 44,561.91
Pantry cabinet wall mounted m 5.00 8,800.00 44,000.00
20mm thk MDF Laminated board table counter m 4.30 9,000.00 38,700.00
20mm thk granite counter sqm 3.00 20,000.00 60,000.00
Consumables 5.00% 9,363.10

Sub - Total for F 196,625.00

G. Direct Unit Cost (E + F) 196,625.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 15,730.00
I. Contractor's Profit (CP) 8% of G 15,730.00
J. Value Added Tax (VAT) 5% of (G + H + I) 11,404.25
K. Total Unit Cost (G + H + I + J) 239,489.25

Prepared by: Evaluated by:

Item No./Description: 1003 (17) Reception (counter, logo, vertical wood slats, curved blades, etc.)

Unit of Measurement: lot

Output: 1
Quantity: 1.00 lot

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 2 91.47 -
c. Unskilled Laborer 2 61.43 -
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Fabrication cost 1 1.00 143,259.00 143,259.00

Sub - Total for A 143,259.00

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 14,325.90

Sub - Total for B 14,325.90

C. Total (A + B) 157,584.90
D. Output 1 lot 1.00
E. Direct Unit Cost (C ÷ D) 157,584.90
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials lot 1.00
-
Reception Counter lm 6.00 8,500.00 51,000.00
Curve blades x 1.0m H, 20mm thk melamine coated
lm 6.00 7,500.00 45,000.00
marine plywood with PVC edging
3mm Veneer plywood on 12mm thk Marine plywood on
sqm 18.00 -
2x2" and 2x3" solid wood frames
3mm Veneer plywood, 58cm x 250cm pc 24.83 1,500.00 37,241.38
12mm Marine plywood, 4'x8' pc 13.00 1,356.00 17,628.00
2"x2"x10' solid wood pc 20.00 300.00 6,000.00
2"x3"x10' solid wood pc 12.00 450.00 5,400.00
Vertical Wood Slot sqm 16.96 3,500.00 59,360.00
2"x6"x10' solid wood pc 6.00 1,000.00 6,000.00
2"x3"x10' solid wood pc 21.00 450.00 9,450.00
1" x 8" x 24" baseboard pc 9.00 355.00 3,195.00
Green wall sqm 12.00 3,500.00 42,000.00
Logo no 2.00 63,518.52 127,037.05
Wastage 20,465.57
Consumables 42,977.70

Sub - Total for F 472,754.70

G. Direct Unit Cost (E + F) 630,339.60
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 50,427.17
I. Contractor's Profit (CP) 8% of G 50,427.17
J. Value Added Tax (VAT) 5% of (G + H + I) 36,559.70
K. Total Unit Cost (G + H + I + J) 767,753.63

Prepared by: Evaluated by:

Item No./Description: 1039 (1) 50 x 75mm Aluminum tubular vertical sun baffles, painted
Unit of Measurement: lm
Output: 1
Quantity: 257.00 lm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 127.77 121.84 15,567.96
b. Skilled Laborer 2 127.68 91.47 23,357.78
c. Unskilled Laborer 2 127.68 61.43 15,686.76

Sub - Total for A 54,612.50

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 5,461.25

Sub - Total for B 5,461.25

C. Total (A + B) 60,073.75
D. Output 1 lm 257.00
E. Direct Unit Cost (C ÷ D) 233.75
Name and Specification Unit Quantity Unit Cost Amount (PhP)
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials lm 257.00
50 x 75mm Aluminum tubular vertical sun baffles m 257.00 935.00 240,295.00
-
-

Sub - Total for F 240,295.00

G. Direct Unit Cost (E + F) 1,168.75
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 93.50
I. Contractor's Profit (CP) 8% of G 93.50
J. Value Added Tax (VAT) 5% of (G + H + I) 67.79
K. Total Unit Cost (G + H + I + J) 1,423.54

Prepared by: Evaluated by:

Item No./Description: 401 (1) 50mmø Stainless steel hand rail

Unit of Measurement: lm
Output: 1
Quantity: 10.00 lm

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 41.80 121.84 5,093.00
b. Skilled Laborer 2 40.00 91.47 7,317.60
c. Unskilled Laborer 2 40.00 61.43 4,914.40

Sub - Total for A 17,325.00

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment
Welding Machine, 300amp 1 14.00 371.00 5,194.00

Minor Tools (10% of Labor Cost) 1,732.50

Sub - Total for B 6,926.50

C. Total (A + B) 24,251.50
D. Output 1 lm 10.00
E. Direct Unit Cost (C ÷ D) 2,425.15
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials lm 10.00
50mmø Stainless steel hand rail lm 10.00 6,857.00 68,570.00
Consumables 3,428.50

Sub - Total for F 71,998.50

G. Direct Unit Cost (E + F) 9,625.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 770.00
I. Contractor's Profit (CP) 8% of G 770.00
J. Value Added Tax (VAT) 5% of (G + H + I) 558.25
K. Total Unit Cost (G + H + I + J) 11,723.25

Prepared by: Evaluated by:

Item No./Description: 1003 (23) Toilet partitions/cubicles with door panel & accessories
Unit of Measurement: unit
Output: 1
Quantity: 4.00 unit

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 2 91.47 -
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

c. Unskilled Laborer 2 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 unit 4.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials unit 4.00
Toilet cublicles, supply and installation unit 4.00 47,520.00 190,080.00
-
-
-

Sub - Total for F 190,080.00

G. Direct Unit Cost (E + F) 47,520.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,801.60
I. Contractor's Profit (CP) 8% of G 3,801.60
J. Value Added Tax (VAT) 5% of (G + H + I) 2,756.16
K. Total Unit Cost (G + H + I + J) 57,879.36

Prepared by: Evaluated by:

Item No./Description: 1003 (23) Urinal partitions

Unit of Measurement: unit
Output: 1
Quantity: 4.00 unit

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
a. Construction Foreman 1 121.84 -
b. Skilled Laborer 1 91.47 -
c. Unskilled Laborer 1 61.43 -

Sub - Total for A -

Name and Capacity No of Unit/s Ho. Of Hours Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output 1 unit 4.00
E. Direct Unit Cost (C ÷ D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials unit 4.00
Urinal partition (supply and install unit 4.00 7,788.00 31,152.00

Sub - Total for F 31,152.00

G. Direct Unit Cost (E + F) 7,788.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 623.04
I. Contractor's Profit (CP) 8% of G 623.04
J. Value Added Tax (VAT) 5% of (G + H + I) 451.70
K. Total Unit Cost (G + H + I + J) 9,485.78
 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF AGRICULTURE
REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)

CENTRAL ADMINISTRATION BUILDING -

Prepared by: Evaluated by:

 ESTABLISHMENT OF REGIONAL INTEGRATED LABORATORY BUILDING OF THE DEPARTMENT OF
AGRICULTURE REGIONAL FIELD OFFICE XII - Phase 1
TUPI, SOUTH COTABATO
DETAILED UNIT PRICE ANALYSIS (DUPA)
CENTRAL ADMINISTRATION BUILDING -

Item No./Description : 1100 (10) CONDUITS, BOXES & FITTINGS (Conduit Works/Conduit Roughing-In)

Unit of Measurement : l.s.

Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 227.58 121.84 27,728.53

b. Skilled Laborer 2 437.84 91.47 80,097.92
c. Unskilled Laborer 2 2,513.98 61.43 308,867.07

Sub - Total for A 416,693.51

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 20,834.68

Sub - Total for B 20,834.68

C. Total (A + B) 437,528.19
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 437,528.19
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Conduit Pipes for roughing installation

Roughing-ins
PVC Pipe
20mm Ø L 6,467 P 71.50 462,390.50
25mm Ø L 78 P 141.90 11,068.20
32mm Ø L 174 P 199.10 34,643.40
Locknut ,Adaptors and Bushings
20mm Ø PVC L-A pcs 762 P 48.40 36,880.80
25mm Ø PVC L-A pcs 451 P 49.50 22,324.50
32mm Ø PVC L-A pcs 214 P 56.10 12,005.40
EMT Pipe w/ coupling
15mm Ø L 105 P 647.46 67,983.30
20mm Ø L 48 P 864.82 41,511.36
25mm Ø L 25 P 1,228.70 30,717.50
32mm Ø L 15 P 1,635.92 24,538.80
65mm Ø L 290 P 1,995.18 578,602.20
90mm Ø L 32 P 1,995.18 63,845.76
EMT Elbow
20mm Ø pcs 32 P 78.54 2,513.28
25mm Ø pcs 14 P 110.33 1,544.62
32mm Ø pcs 22 P 173.91 3,826.02
65mm Ø pcs 6 P 287.98 1,727.88
90mm Ø pcs 6 P 287.98 1,727.88
Boxes and Flexible Conduit
2x4 utility boxe #16 pcs 244 P 48.40 11,809.60
4x4 junction box w/ cover #16 pcs 279 P 49.50 13,810.50
4x4 square box with cover #16 pcs 16 P 63.80 1,020.80
15mm diameter Flexible Metalic Conduit m 419 P 89.10 37,332.90
15mm diameter Flexible connector pcs 558 P 23.10 12,889.80
1000sqmmx600mm Pullboxes pcs 4 P 8,800.00 35,200.00
400sqmmx300mm Pullboxes pcs 8 P 5,280.00 42,240.00

Sub - Total for F 1,552,155.00

G. Direct Unit Cost (E + F) 1,989,683.19
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 159,174.66
I. Contractor's Profit (CP) 8% of G 159,174.66
J. Value Added Tax (VAT) 5% of (G + H + I) 115,401.62
K. Total Unit Cost (G + H + I + J) 2,423,434.12

Prepared by: Evaluated by:

Item No./Description : 1100(33) Wires and Wiring Devices

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

 Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 232.77 121.84 28,360.48

b. Skilled Laborer 2 447.82 91.47 81,923.40
c. Unskilled Laborer 2 2,571.27 61.43 315,906.36

Sub - Total for A 426,190.24

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 21,309.51

Sub - Total for B 21,309.51

C. Total (A + B) 447,499.75
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 447,499.75

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Wires & Cables THHN stranded

3.5mm² m 19,716 P 41.75 823,143.00
5.5mm² m 235 P 64.52 15,162.20
8.0mm² m 521 P 94.88 49,432.48
14mm² m 1,297 P 163.19 211,657.43
22mm² m 32 P 255.53 8,176.96
30mm² m 32 P 332.70 10,646.40
150mm² m 871 P 1,739.38 1,514,999.98
200mm² m 95 P 2,215.02 210,426.90

Wiring Device
Simplex Convenience Outlet set 3 P 198.00 594.00
Duplex Convenience Outlet set 168 P 248.60 41,764.80
Floor Mounted Duplex Outlet set 16 P 2,651.00 42,416.00
Floor Mounted Simplex Outlet set 2 P 2,651.00 5,302.00
Special Purpose Outlet set 5 P 852.72 4,263.60
One gang Switch set 14 P 118.69 1,661.66
Two gang Switch set 8 P 188.43 1,507.44
Three gang Switch set 3 P 239.14 717.42

Sub - Total for F 2,941,872.27

G. Direct Unit Cost (E + F) 3,389,372.02
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 271,149.76
I. Contractor's Profit (CP) 8% of G 271,149.76
J. Value Added Tax (VAT) 5% of (G + H + I) 196,583.58
K. Total Unit Cost (G + H + I + J) 4,128,255.12

Prepared by: Evaluated by:

Item No./Description : 1103 (1) LIGHTING FIXTURES AND LAMPS

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 21.80 121.84 2,656.06

b. Skilled Laborer 2 41.94 91.47 7,672.43
c. Unskilled Laborer 2 240.81 61.43 29,585.79

Sub - Total for A 39,914.29

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 1,995.71

 Sub - Total for B 1,995.71
C. Total (A + B) 41,910.00
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 41,910.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

Recessed LED Down Light set 63 P 1,061.50 66,874.50

Surface LED Down Light set 6 P 1,061.50 6,369.00
10 Watts Recessed LED Dual Down Light set 45 P 1,364.00 61,380.00
16 Watts , 4 Pcs , Luminaire LED Light set 88 P 2,640.00 232,320.00
9 Watts , 2 Pcs ,Luminaire LED Light set 7 P 2,656.50 18,595.50
32 Watts , 2 Pcs , Dust Proof Luminaire LED L set 5 P 2,656.50 13,282.50
Exit Light set 3 P 2,750.00 8,250.00
Emergency Light set 37 P 2,750.00 101,750.00

Sub - Total for F 508,821.50

G. Direct Unit Cost (E + F) 550,731.50
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 44,058.52
I. Contractor's Profit (CP) 8% of G 44,058.52
J. Value Added Tax (VAT) 5% of (G + H + I) 31,942.43
K. Total Unit Cost (G + H + I + J) 670,790.97

Prepared by: Evaluated by:

Item No./Description : 1102(1) Panel Boards w/ Main Branch Breakers

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 56.70 121.84 6,908.40

b. Skilled Laborer 1 218.17 91.47 19,955.94
c. Unskilled Laborer 1 1,252.69 61.43 76,952.47

Sub - Total for A 103,816.82

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)

B. Equipment

Minor Tools (5% of Labor Cost) 5,190.84

Sub - Total for B 5,190.84

C. Total (A + B) 109,007.66
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 109,007.66

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F. Materials

PANEL BOARDS
DP - CAB assy 1 P 235,400.00 235,400.00
Main : 500AT/600AF,3P, 400V, 18KAIC
In NEMA 1 Surface mounted
PP - CAB assy 1 P 79,640.00 79,640.00
Main : 75AT/100AF,3P, 400V, 14KAIC
In NEMA 1 Surface mounted
PP - CAB2 assy 1 P 79,640.00 79,640.00
Main : 75AT/100AF,3P, 400V, 14KAIC
In NEMA 1 Surface mounted
LP - CAB assy 1 P 35,354.00 35,354.00
Main : 30AT/100AF,3P, 400V, 14KAIC
In NEMA 1 Surface mounted
MP - CAB assy 1 P 70,455.00 70,455.00
Main : 60AT/100AF,3P, 400V, 14KAIC
In NEMA 1 Surface mounted
MP - CAB RD assy 1 P 137,940.00 137,940.00
Main : 300AT/400AF,3P, 400V, 14KAIC
In NEMA 1 Surface mounted
 ENCLOSED CIRCUIT BREAKER
MCB
10A,2P,230V assy 27 P 2,183.50 58,954.50
NEMA 3R
30A,3P,ECB,230V assy 1 P 8,195.00 8,195.00
40A,3P,ECB,230V assy 2 P 8,195.00 16,390.00
60A,3P,ECB,230V assy 1 P 9,845.00 9,845.00
70A,3P,ECB,230V assy 2 P 11,269.50 22,539.00
100A,3P,ECB,230V assy 2 P 12,364.00 24,728.00

Note:
*Delivery cost are included in the unit cost.

Sub - Total for F 779,080.50

G. Direct Unit Cost (E + F) 888,088.16
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 71,047.05
I. Contractor's Profit (CP) 8% of G 71,047.05
J. Value Added Tax (VAT) 5% of (G + H + I) 51,509.11
K. Total Unit Cost (G + H + I + J) 1,081,691.38

Prepared by: Evaluated by:

Item No./Description : 1109 (1) GROUNDING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 72.39 121.84 8,820.40

b. Skilled Laborer 2 139.28 91.47 25,479.02
c. Unskilled Laborer 2 799.69 61.43 98,250.11

Sub - Total for A 132,549.52

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 6,627.48

Sub - Total for B 6,627.48

C. Total (A + B) 139,177.00
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 139,177.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PVC Pipe
32mm Ø x 3m PVC Pipe pcs 92 P 199.10 18,317.20
Bare Copper Wire and Grounding Rod and Accessories
50mm2, soft drawn bare copper wires m 276 P 715.22 197,400.72
Ground rod, 20mm dia., 3m length, copper clad pcs 66 P 2,216.50 146,289.00
Ground Plate pcs 3 P 5,280.00 15,840.00
Exothermic welding m-hr 25 P 2,640.00 66,000.00
-
Consumables ( Tape , Gi Wire , Paint ) lot 1 P 136,967.08 136,967.08

Testing and Commissioning m-hr 100 P - -

Sub - Total for F 580,814.00

G. Direct Unit Cost (E + F) 719,991.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 57,599.28
I. Contractor's Profit (CP) 8% of G 57,599.28
J. Value Added Tax (VAT) 5% of (G + H + I) 41,759.48
K. Total Unit Cost (G + H + I + J) 876,949.04

Prepared by: Evaluated by:

Item No./Description : 1105 (1) NETWORK CABLING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 292.14 121.84 35,593.93

b. Skilled Laborer 2 562.03 91.47 102,818.29
c. Unskilled Laborer 2 3,227.08 61.43 396,479.54

Sub - Total for A 534,891.76

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 26,744.59

Sub - Total for B 26,744.59

C. Total (A + B) 561,636.35
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 561,636.35
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Structured Cabling
Testing and Commissioning M-Hr 60 -

ROUGHING INSTALTION
EMT Pipe w/ coupling
20mm Ø L 442 P 270.60 119,605.20
EMT Elbow
20mm Ø pcs 99 P 110.33 10,922.67
EMT Lock Nut and Bushing
20mm Ø pcs 206 P 20.35 4,192.10
Boxes , Pull Box and Flexible Conduit and Connectors
2x4 utility boxe #16 pcs 99 P 48.40 4,791.60
4x4 junction box w/ cover #16 pcs 4 P 49.50 198.00
4x4 square box with cover #16 pcs 10 P 63.80 638.00
15mm diameter Flexible Metalic Conduit m 206 P 89.10 18,354.60
15mm diameter Flexible connector pcs 412 P 23.10 9,517.20
Pull Box pcs 1 P 13,750.00 13,750.00
Voice and Data Cables
4-PAIR CAT-6/6A UTP m 1,327 P 44.77 59,409.79
4 Core Multi Mode Fiber Optic Cable m 0 P 522.50 -

Voice , Data and Intercom Devices and Equipment

Wireless Access Point set 4 P 13,750.00 55,000.00
Duplex Modular Type Data and Voice Outlet, pcs 95 P 968.00 91,960.00
Voice , Data and Intercom Devices and Equipment
Intermediate Distribution Frame set 2 P 93,500.00 187,000.00
Main Distribution Frame set 1 P 639,100.00 639,100.00
Cable Tray
Cable Tray - 200mm x 100mm L 21 P 14,278.00 299,838.00
Cable Tray elbow 90° horizontal pcs 12 P 12,133.00 145,596.00
Cable Tray elbow 90° vertical inward pcs 4 P 12,133.00 48,532.00
Cable Tray elbow 90° vertical outward pcs 8 P 12,133.00 97,064.00
Cable Tray connector pcs 42 P 1,144.00 48,048.00
Cable Tray T Shape pcs 6 P 15,873.00 95,238.00

Consumables ( Solvent , Gas , GI Wire, Tapes lot 1 P 42,872.61 42,872.61

Sub - Total for F 1,991,627.77

G. Direct Unit Cost (E + F) 2,553,264.12
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 204,261.13
I. Contractor's Profit (CP) 8% of G 204,261.13
J. Value Added Tax (VAT) 5% of (G + H + I) 148,089.32
K. Total Unit Cost (G + H + I + J) 3,109,875.70

Prepared by: Evaluated by:

Item No./Description : 1106 (1) CCTV SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
 a. Electrical Foreman 1 88.65 121.84 10,801.44
b. Skilled Laborer 2 170.56 91.47 31,201.53
c. Unskilled Laborer 2 979.30 61.43 120,316.81

Sub - Total for A 162,319.77

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 8,115.99

Sub - Total for B 8,115.99

C. Total (A + B) 170,435.76
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 170,435.76
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Closed Circuit Television System

Testing and Commissioning M-Hr 20 P - -

ROUGHING INSTALTION
EMT Pipe w/ coupling
20mm Ø L 162 P 270.60 43,837.20
32mm Ø L 0 P 929.50 -
EMT Elbow
20mm Ø pcs 72 P 110.33 7,943.76
32mm Ø pcs 0 P 312.40 -
EMT Lock Nut and Bushing
20mm Ø pcs 72 P 20.35 1,465.20
32mm Ø pcs 0 P 51.70 -
Boxes , Pull Box and Flexible Conduit and Connectors
2x4 utility box #16 pcs 6 P 48.40 290.40
4x4 junction box w/ cover #16 pcs 30 P 49.50 1,485.00
4x4 square box with cover #16 pcs 8 P 63.80 510.40
15mm diameter Flexible Metalic Conduit m 60 P 89.10 5,346.00
15mm diameter Flexible connector pcs 180 P 23.10 4,158.00
Pull Box pcs 1 P 4,950.00 4,950.00

CCTV Cables
4-PAIR CAT-6/6A UTP m 487 P 44.77 21,802.99
4C Multi- Mode Fiber m 0 P 136.40 -

CCTV Equipment
CCTV CEILING MOUNTED IN. set 19 P 18,150.00 344,850.00
CCTV CEILING MOUNTED PTZ set 5 P 40,242.40 201,212.00
CCTV WALL MOUNTED EX set 4 P 23,551.00 94,204.00
CCTV WALL MOUNTED IN set 2 P 16,940.00 33,880.00
Network Video Recorder pcs 1 P 97,900.00 97,900.00
Switch Core 12 - Port pcs 1 P 10,450.00 10,450.00
Switch Network 48 - Port pcs 1 P 37,950.00 37,950.00
UPS pcs 1 P 38,500.00 38,500.00
Monitor pcs 2 P 9,350.00 18,700.00

Consumables ( Solvent , Gas , GI Wire, Tapes lot 1 P 21,327.57 21,327.57

Sub - Total for F 990,762.52

G. Direct Unit Cost (E + F) 1,161,198.28
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 92,895.86
I. Contractor's Profit (CP) 8% of G 92,895.86
J. Value Added Tax (VAT) 5% of (G + H + I) 67,349.50
K. Total Unit Cost (G + H + I + J) 1,414,339.50

Prepared by: Evaluated by:

Item No./Description : 1208 (1) FIRE ALARM SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 68.27 121.84 8,318.21

b. Skilled Laborer 2 131.35 91.47 24,028.38
c. Unskilled Laborer 2 754.16 61.43 92,656.28
 Sub - Total for A 125,002.87
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 6,250.14

Sub - Total for B 6,250.14

C. Total (A + B) 131,253.01
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 131,253.01
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Fire Detection and Alarm System

Testing and Commissioning M-Hr 40 P - -
-
ROUGHING INSTALTION -
EMT Pipe w/ coupling -
15mm Ø L 110 P 235.40 25,894.00
EMT Elbow -
15mm Ø pcs 16 P 78.54 1,256.64
EMT Lock Nut and Bushing -
15mm Ø pcs 36 P 17.27 621.72
Boxes , Pull Box and Flexible Conduit and Connectors -
2x4 utility boxe #16 pcs 18 P 48.40 871.20
4x4 junction box w/ cover #16 pcs 74 P 49.50 3,663.00
4x4 square box with cover #16 pcs 4 P 63.80 255.20
15mm diameter Flexible Metalic Conduit m 184 P 89.10 16,394.40
15mm diameter Flexible connector pcs 368 P 23.10 8,500.80
Pull Box pcs 1 P 4,950.00 4,950.00
-
FDAS Cables -
#16 AWG TF Shielded Pair m 330 P 44.00 14,520.00
0.50mm∅ PE INSULATED TEL. WIRE m 98 P 22.00 2,156.00
FDAS Equipment -
Conventional Smoke Detector set 1 P 16,940.00 16,940.00
Addressable Smoke Detector set 11 P 7,422.80 81,650.80
Addressable Heat Detector set 32 P 8,580.00 274,560.00
Horn with Strobe Light set 9 P 9,460.00 85,140.00
Addreable Module for Input Device set 1 P 2,623.50 2,623.50
Addreable Monitor module for conventional dev set 9 P 8,360.00 75,240.00
Addresable Control Module set 9 P 3,850.00 34,650.00
Manual Pull Station set 1 P 3,850.00 3,850.00
Fireman's Telephone Jack set 1 P 5,038.00 5,038.00
-
Consumables ( Solvent , Gas , GI Wire, Tapes lot 1 P 55,828.40 55,828.40

Sub - Total for F 714,603.66

G. Direct Unit Cost (E + F) 845,856.67
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 67,668.53
I. Contractor's Profit (CP) 8% of G 67,668.53
J. Value Added Tax (VAT) 5% of (G + H + I) 49,059.69
K. Total Unit Cost (G + H + I + J) 1,030,253.42

Prepared by: Evaluated by:

Item No./Description : 1107(1) PA-BGM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 27.99 121.84 3,409.78

b. Skilled Laborer 2 53.84 91.47 9,849.65
c. Unskilled Laborer 2 309.14 61.43 37,981.40

Sub - Total for A 51,240.83

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 2,562.04

 Sub - Total for B 2,562.04
C. Total (A + B) 53,802.87
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 53,802.87
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PA-BGM
Testing and Commissioning M-Hr 35 P - -
ROUGHING INSTALTION
EMT Pipe w/ coupling
15mm Ø L 111 P 235.40 26,129.40
EMT Elbow
15mm Ø pcs 16 P 37.40 598.40
EMT Lock Nut and Bushing
15mm Ø pcs 142 P 17.27 2,452.34
Boxes , Pull Box and Flexible Conduit and Connectors
2x4 utility boxe #16 pcs 22 P 48.40 1,064.80
4x4 junction box w/ cover #16 pcs 49 P 49.50 2,425.50
4x4 square box with cover #16 pcs 4 P 63.80 255.20
15mm diameter Flexible Metalic Conduit pcs 142 P 89.10 12,652.20
15mm diameter Flexible connector pcs 284 P 23.10 6,560.40
Pull Box pcs 1 P 4,950.00 4,950.00
pcs -
PA-BGM Wire pcs -
#16 AWG TF Shielded Pair pcs 334 P 44.00 14,696.00
pcs -
PA-BGM DEVICE AND EQUIPMENT pcs -
Remote Microphone pcs 1 P 23,980.00 23,980.00
Voice Announcement pcs 1 P 36,850.00 36,850.00
Digital Announcer Pre- Recorded Voice pcs 1 P 1,650.00 1,650.00
Volume Controller m 1 P 2,046.00 2,046.00
Audio Controller pcs 1 P 2,046.00 2,046.00
Ceiling mounted Loud Speaker pcs 44 P 1,023.00 45,012.00

Consumables ( Solvent , Gas , GI Wire, Tapes lot 1 P 4,098.35 4,098.35

Sub - Total for F 187,466.59

G. Direct Unit Cost (E + F) 241,269.46
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 19,301.56
I. Contractor's Profit (CP) 8% of G 19,301.56
J. Value Added Tax (VAT) 5% of (G + H + I) 13,993.63
K. Total Unit Cost (G + H + I + J) 293,866.20

Prepared by: Evaluated by:

Item No./Description : 1104 (1) ACCESS CONTROL SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Electrical Foreman 1 48.95 121.84 5,963.89

b. Skilled Laborer 2 94.17 91.47 17,227.57
c. Unskilled Laborer 2 540.71 61.43 66,431.56

Sub - Total for A 89,623.02

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 4,481.15

Sub - Total for B 4,481.15

C. Total (A + B) 94,104.17
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 94,104.17
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Access Control System

Testing and Commissioning M-Hr 20 -
-
ROUGHING INSTALTION -
EMT Pipe w/ coupling -
15mm Ø x 4m IMC Pipe L 214 P 588.64 125,968.96
 EMT Elbow -
15mm Ø IMC pcs 84 P 71.40 5,997.60
EMT Nut and Bushing -
15mm Ø IMC pcs 192 P 15.73 3,020.16
Boxes , Pull Box and Flexible Conduit and Connectors -
2x4 utility boxe #16 pcs 45 P 44.00 1,980.00
4x4 junction box w/ cover #16 pcs 60 P 45.00 2,700.00
4x4 square box with cover #16 pcs 55 P 58.00 3,190.00
15mm diameter Flexible Metalic Conduit m 72 P 81.00 5,832.00
15mm diameter Flexible connector pcs 288 P 21.00 6,048.00
Pull Box pcs 6 P 4,500.00 27,000.00
-
ACS Cables -
#16 AWG TF Shielded Pair m 643 P 40.00 25,720.00
4-PAIR CAT-6/6A UTP m 84 P 20.00 1,680.00
-
Access Control Device and Equipment -
Main Access Control Panel assy 1 P 145,000.00 145,000.00
Access Control Panel assy 1 P 35,600.00 35,600.00
Input Module pcs 4 P 2,400.00 9,600.00
Door Contact pcs 18 P 370.00 6,660.00
Exit Push Button pcs 14 P 560.00 7,840.00
Card Reader Module pcs 14 P 4,400.00 61,600.00
Card Reader pcs 14 P 1,210.00 16,940.00
Electromagnetick Lock pcs 18 P 610.00 10,980.00
Duress Alarm pcs 14 P 910.00 12,740.00
Biometrix pcs 2 P 4,500.00 9,000.00
-
Consumables ( Solvent , Gas , GI Wire, Tapes lot 1 P 10,321.93 10,321.93

Sub - Total for F 535,418.65

G. Direct Unit Cost (E + F) 629,522.83
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 50,361.83
I. Contractor's Profit (CP) 8% of G 50,361.83
J. Value Added Tax (VAT) 5% of (G + H + I) 36,512.32
K. Total Unit Cost (G + H + I + J) 766,758.80

Prepared by: Evaluated by:

Item No./Description : 1002(24) Water Line

Unit of Measurement : l.s.
Output : ###
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 39.52 121.84 4,814.90

b. Skilled Laborer 2 76.03 91.47 13,908.54
c. Unskilled Laborer 4 218.27 61.43 53,632.99

Sub - Total for A 72,356.44

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 3,617.82

Sub - Total for B 3,617.82

C. Total (A + B) 75,974.26
D. Output = 1
E. Direct Unit Cost (C ÷ D) 75,974.26
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

PPR Pipes PN 20
40 mmØ x 4mtrs lgth 1.00 1,852.51 1,852.51
32 mmØ x 4mtrs lgth 3.00 1,288.65 3,865.95
25 mmØ x 4mtrs lgth 3.00 847.00 2,541.00
20 mmØ x 4mtrs lgth 7.00 491.26 3,438.82
Coupling
40 mmØ pc/s 3.00 50.16 150.48
32 mmØ pc/s 4.00 44.88 179.52
25 mmØ pc/s 3.00 25.08 75.24
20 mmØ pc/s 9.00 11.88 106.92
Tee Connector
40 mmØ x 40 mmØ pc/s 1.00 99.00 99.00
40 mmØ x 32 mmØ pc/s 2.00 87.12 174.24
32 mmØ x 32 mmØ pc/s 4.00 58.08 232.32
32 mmØ x 25 mmØ pc/s 12.00 50.16 601.92
25 mmØ x 25 mmØ pc/s 16.00 47.52 760.32
25 mmØ x 20 mmØ pc/s 18.00 34.32 617.76
 20 mmØ x 20 mmØ pc/s 22.00 31.68 696.96
Elbow
40 mmØ pc/s 4.00 204.60 818.40
32 mmØ pc/s 12.00 77.00 924.00
25 mmØ pc/s 22.00 60.50 1,331.00
20 mmØ pc/s 48.00 26.40 1,267.20
Female Adaptor
25 mmØ pc/s 10.00 200.86 2,008.60
20 mmØ pc/s 16.00 125.84 2,013.44
Male Adaptor
25 mmØ pc/s 4.00 220.95 883.80
20 mmØ pc/s 4.00 138.42 553.68
Gate Valve (Brass)
32 mmØ pc/s 1.00 1,003.75 1,003.75
25 mmØ pc/s 2.00 829.40 1,658.80
20 mmØ pc/s 4.00 548.90 2,195.60

Appurtences
Lavatory Counter Wall Hung set 1.00 8,230.20 8,230.20
Lavatory Counter Top set 4.00 10,396.10 41,584.40
Urinal with Flush valve set 3.00 12,595.00 37,785.00
Water Closet Flush Type set 5.00 17,600.00 88,000.00
Kitchen Sink with Faucet set 1.00 6,025.80 6,025.80
Grease Trap (4GPM) set 1.00 8,196.10 8,196.10
Testing and Commisioning m-hr 20.00

Sub - Total for F 219,872.73

G. Direct Unit Cost (E + F) 295,846.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 23,667.76
I. Contractor's Profit (CP) 8% of G 23,667.76
J. Value Added Tax (VAT) 5% of (G + H + I) 17,159.13
K. Total Unit Cost (G + H + I + J) 360,341.63

Prepared by: Evaluated by:

Item No./Description : 1001(8) Sewer Line

Unit of Measurement : l.s.
Output : ###
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 7.47 121.84 910.06

b. Skilled Laborer 2 14.37 91.47 2,628.84
c. Unskilled Laborer 4 41.25 61.43 10,137.13

Sub - Total for A 13,676.03

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 683.80

Sub - Total for B 683.80

C. Total (A + B) 14,359.83
D. Output = 1
E. Direct Unit Cost (C ÷ D) 14,359.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Pipes (PVC Series 1000)

100 mmø x 3 m lgth 7.00 1,045.00 7,315.00
50 mmø x 3 m lgth 35.00 319.00 11,165.00
Fittings -
Elbow (45°) -
100 mmø pc/s 2.00 92.84 185.68
50 mmø pc/s 26.00 29.04 755.04
Elbow (90°) -
100 mmø pc/s 8.00 110.33 882.64
50 mmø pc/s 54.00 38.94 2,102.76
 Wye -
100 x 100 mmø pc/s 14.00 270.05 3,780.70
100 x 50 mmø pc/s 18.00 226.16 4,070.88
50 x 50 mmø pc/s 12.00 109.56 1,314.72
Tee -
50 x 50 mmø pc/s 32.00 109.56 3,505.92
Floor Clean Out w/ Brass Cover -
100 mmø pc/s 1.00 2,358.40 2,358.40
50 mmø pc/s 2.00 1,371.51 2,743.02
Vent Thru Roof / Wall -
50 mmø pc/s 1.00 1,371.51 1,371.51
P-Trap -
50 mmø pc/s 8.00 121.00 968.00
Drains -
Floor Drain -
50 mmø pc/s 8.00 601.70 4,813.60
-
Testing and Commisioning m-hr 10.00 - -

Sub - Total for F 47,332.87

G. Direct Unit Cost (E + F) 61,692.70
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 4,935.42
I. Contractor's Profit (CP) 8% of G 4,935.42
J. Value Added Tax (VAT) 5% of (G + H + I) 3,578.18
K. Total Unit Cost (G + H + I + J) 75,141.71

Prepared by: Evaluated by:

Item No./Description : 1001(9) Storm Drainage and Downspout

Unit of Measurement : l.s.
Output : ###
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 11.62 121.84 1,416.02

b. Skilled Laborer 2 22.36 91.47 4,090.38
c. Unskilled Laborer 4 64.19 61.43 15,773.00

Sub - Total for A 21,279.40

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Minor Tools (5% of labor cost) 1,063.97

Sub - Total for B 1,063.97

C. Total (A + B) 22,343.37
D. Output = 1
E. Direct Unit Cost (C ÷ D) 22,343.37
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Pipes (PVC Series 1000)

75 mmø x 3 m lgth 60.00 730.84 43,850.40
Fittings -
Elbow (45°) -
75 mmø pc/s 60.00 48.73 2,923.80
Elbow (90°) -
75 mmø pc/s 60.00 60.72 3,643.20
Wye -
75 x 75 mmø pc/s 60.00 187.00 11,220.00
Drains -
Gutter Drain -
 75 mmø pc/s 24.00 499.40 11,985.60
Deck Drain -
75 mmø pc/s 6.00 3,535.40 21,212.40
Gutter -
300 x 300 w/ Guard Mesh lm 151.10 198.00 29,917.80
Testing and Commisioning m-hr 5.00 - -
-
Hangers/Support & Consumable Materials lot 1.00 7,411.47 7,411.47

Sub - Total for F 132,164.67

G. Direct Unit Cost (E + F) 154,508.04
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 12,360.64
I. Contractor's Profit (CP) 8% of G 12,360.64
J. Value Added Tax (VAT) 5% of (G + H + I) 8,961.47
K. Total Unit Cost (G + H + I + J) 188,190.79

Prepared by: Evaluated by:

Item No./Description : 1202 (1) AUTOMATIC FIRE SPRINKLER SYSTEM (AFSS)

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Foreman 1 116.99 121.84 14,253.53

b. Skilled Laborer 3 150.04 91.47 41,173.41
c. Unskilled Laborer 6 430.76 61.43 158,769.55

Sub - Total for A 214,196.49

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 10,709.82

Sub - Total for B 10,709.82

C. Total (A + B) 224,906.32
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 224,906.32
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Wet Pipe & Sprinkler Piping System

BI Pipes:
75 mm dia x 6 mts pcs 7 P 6,936.60 48,556.20
65 mm dia x 6 mts pcs 6 P 5,132.16 30,792.96
50 mm dia x 6 mts pcs 5 P 3,372.60 16,863.00
40 mm dia x 6 mts pcs 8 P 2,488.20 19,905.60
32 mm dia x 6 mts pcs 6 P 2,006.40 12,038.40
25 mm dia. x 6 mts. pcs 48 P 1,554.96 74,638.08
BI Threaded Pipes and Fiitings lot 1 P - -
BI Welded Pipes and Fiitings lot 1 P 57,720.34 57,720.34
Consumables lot 1 P 36,265.23 36,265.23
BI Fittings -
Elbow 90 -
75mm pcs 18 P 494.97 8,909.46
50mm pcs 12 P 95.81 1,149.72
40mm pcs 28 P 69.19 1,937.32
25mm pcs 90 P 53.22 4,789.80
Tee -
75mm pcs 24 P 670.60 16,094.40
65mm pcs 20 P 415.14 8,302.80
50mm pcs 16 P 377.88 6,046.08
40mm pcs 28 P 351.27 9,835.56
32mm pcs 20 P 319.33 6,386.60
25mm pcs 90 P 239.50 21,555.00
Coupling Reducer -
75x65mm pcs 18 P 234.18 4,215.24
65x50mm pcs 15 P 202.25 3,033.75
65x40mm pcs 12 P 186.28 2,235.36
65x25mm pcs 21 P 170.31 3,576.51
 50x40mm pcs 15 P 143.70 2,155.50
50x25mm pcs 90 P 138.38 12,454.20
40x32mm pcs 45 P 127.74 5,748.30
40x25mm pcs 135 P 92.25 12,453.75
32x25mm pcs 180 P 71.67 12,900.60
Hangers and Support -
Accessories Alarm Check Valve assembly -
100mm Diameter Alarm Check Valve assembly pc/s 1 P 99,306.05 99,306.05
20mm Elbow 90 pc/s 6 P 30.00 180.00
20mm Tee pc/s 6 P 37.00 222.00
40x20mm Tee pc/s 1 P 142.00 142.00
20mm Coupling pc/s 1 P 21.00 21.00
20mm Ball Valve pc/s 2 P 450.00 900.00
20mm Swing Check Valve pc/s 2 P 660.00 1,320.00
20m 3-Way Valve pc/s 2 P 500.00 1,000.00
20mm CO pc/s 3 P 23.00 69.00
20mm Union Patente pc/s 4 P 105.00 420.00
90mm Water Gauge (300 Psi) pc/s 2 P 750.00 1,500.00
20mm Wye Strainer pc/s 1 P 3,600.00 3,600.00
40mm Angle Valve pc/s 1 P 1,500.00 1,500.00
40mm Close Nipple pc/s 2 P 65.00 130.00
20mm Close Nipple pc/s 17 P 21.00 357.00
254l x 20mm Ø Nipple pc/s 1 P 100.00 100.00
190l x 20mm Ø Gi Nipple pc/s 1 P 80.00 80.00
100l x 20mm Ø Nipple pc/s 2 P 40.00 80.00
90l x 40mm Ø Nipple pc/s 1 P 115.00 115.00
90l x 20mm Ø Nipple pc/s 1 P 40.00 40.00
50l x 20mm Ø Nipple pc/s 2 P 24.00 48.00
40l x 20mm Ø Nipple pc/s 1 P 24.00 24.00
Pressure Release Valve pc/s 1 P 971.25 971.25
Valves, Sprinkler Heads & Appurtenances -
Sprinkler Heads, Pendent pcs 108 P 650.76 70,282.08
100mm Diameter SUPERVISORY SWITCH pcs 1 P 25,591.14 25,591.14
100mm BI pipe pcs 1 P 13,207.38 13,207.38
100mm Diameter TEE pcs 2 P 964.00 1,928.00
100mm Check Valve pcs 1 P 13,200.00 13,200.00
100mm Mechanical Groove pcs 8 P 1,584.00 12,672.00
100x25mm Tee Reducer pcs 1 P 838.25 838.25
25mm Tee pcs 2 P 132.00 264.00
25mm Test Valve pcs 1 P 1,980.00 1,980.00
25mm Section Drian Valve pcs 1 P 1,980.00 1,980.00
25mm Sight Glass pcs 1 P 660.00 660.00
25mm Union Patente pcs 1 P 462.00 462.00
25mm Elbow90 pcs 2 P 330.00 660.00
25mm BI pipe pcs 3 P 2,397.10 7,191.30
FDC, 150 mm x 2-65mm pcs 1 P 45,642.96 45,642.96
Sprinkler Monitoring System pcs 1 P 191,400.00 191,400.00
Sprinkler Fittings -
Pendent -
25mm Elbow 90 pcs 108 P 125.40 13,543.20
25mm Coupling pcs 108 P 110.88 11,975.04
25mm Tee pcs 108 P 99.00 10,692.00
25x15mm Coupling pcs 108 P 105.60 11,404.80
Wet Pipe & Sprinkler Piping System Riser -
BI Pipes & Fittings -
100mm dia. x 6 mts. pcs 1 P 10,414.80 10,414.80
50mm dia. x 6 mts. pcs 1 P 3,372.60 3,372.60
Elbow, 100mm pcs 1 P 1,628.88 1,628.88
Elbow, 50mm pcs 1 P 1,469.16 1,469.16
Tee Reducer, 100mm x 65 mm pcs 2 P 1,921.92 3,843.84
Valves & Accessories -
Fire Hose Valve,65 mm w/ cap pcs 1 P 17,257.68 17,257.68
Water Flow Switches; complete in-place -
100mm Diameter pcs 3 P 21,366.84 64,100.52
25mm Auxillary Drain Valve Assembly pcs 1 P 4,136.46 4,136.46
50mm DL Stack pcs 1 P 7,260.00 7,260.00
Fire Extinguishing Systems -
Dry- Chemical
PFE FE-36 Extinguishing Systems -
pcs 22 P 7,656.00 168,432.00
Fire Hose Cabinet -
Inside Fire Hoses & cabinets including 10lbs. assy 2 P 28,137.51 56,275.02
accessories installed to include combination of pressure -
restricting angle valve -
Testing and Commissioning -
Testing and Commissioning lot 1 P 233,200.00 233,200.00

Sub - Total for F 1,559,650.17

G. Direct Unit Cost (E + F) 1,784,556.49
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 142,764.52
I. Contractor's Profit (CP) 8% of G 142,764.52
J. Value Added Tax (VAT) 5% of (G + H + I) 103,504.28
K. Total Unit Cost (G + H + I + J) 2,173,589.80
Prepared by: Evaluated by:

Item No./Description : 1200 (13) AIR CONDITIONING

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Foreman 1 477.66 121.84 58,198.29

b. Skilled Laborer 4 459.48 91.47 168,114.30
c. Unskilled Laborer 8 1,319.12 61.43 648,268.71

Sub - Total for A 874,581.30

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 43,729.07

Sub - Total for B 43,729.07

C. Total (A + B) 918,310.37
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 918,310.37
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Airconditioning System
(VRF)OUTDOOR UNIT
ACCU-E1-01 TO ACCU-E1-04 sets 1 P 3,859,680.00 3,859,680.00
ACCU-E2-01 sets 1 P 879,890.00 879,890.00
(VRF)INDOOR UNIT -
ACUV-E-01 sets 5 P 110,990.00 554,950.00
ACUV-E-02 sets 3 P 62,920.00 188,760.00
ACUV-E-03 sets 1 P 52,690.00 52,690.00
ACUV-E-04 sets 1 P 62,920.00 62,920.00
ACUV-E-05 sets 1 P 62,920.00 62,920.00
ACUV-E-06 sets 1 P 52,690.00 52,690.00
ACUV-E-07 sets 2 P 69,740.00 139,480.00
ACUV-E-08 sets 2 P 62,920.00 125,840.00
ACUV-E-09 sets 1 P 52,690.00 52,690.00
ACUV-E-10 sets 1 P 69,740.00 69,740.00
ACUV-E-11 sets 1 P 52,690.00 52,690.00
ACUV-E-12 sets 1 P 52,690.00 52,690.00
ACUV-E-13 sets 1 P 62,920.00 62,920.00
ACUV-E-14 sets 1 P 52,690.00 52,690.00
ACUV-E-15 sets 1 P 69,740.00 69,740.00
ACUV-E-16 sets 1 P 59,510.00 59,510.00
Outdoor Y-Branch Kit sets 2 P 31,680.00 63,360.00
Indoor Y-Branch Kit sets 24 P 17,600.00 422,400.00
Standard Wired Remote Controller sets 24 P 13,090.00 314,160.00
Consumables lot 1 P 151,569.00 151,569.00
(VRF)INDOOR UNIT -
ACCUV WINDOW TYPE 2.0HP sets 2 P 58,848.90 117,697.80
FRESH AIR HANDLING UNIT (FAHU) -
FAHU-E-01 sets 1 P 770,000.00 770,000.00
EEV kit sets 1 P 52,690.00 52,690.00
Communication Kit sets 1 P 99,110.00 99,110.00
Standard Wired Remote Controller sets 1 P 13,090.00 13,090.00
-
PRECISION AIR CONDINTIONING UNIT (PACU) -
PACU-UG-01 TO PACCU-R-01 sets 1 P 412,607.80 412,607.80
PACU-UG-01 TO PACCU-R-02 sets 1 P 412,607.80 412,607.80

Sub - Total for F 9,281,782.40

G. Direct Unit Cost (E + F) 10,200,092.77
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 816,007.42
I. Contractor's Profit (CP) 8% of G 816,007.42
J. Value Added Tax (VAT) 5% of (G + H + I) 591,605.38
K. Total Unit Cost (G + H + I + J) 12,423,712.99

Prepared by: Evaluated by:

Item No./Description : 1200 (1) VENTILATING SYSTEM

Unit of Measurement : l.s.
Output per hour : 1.00
Quantity : 1.00 l.s.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Foreman 1 151.88 121.84 18,505.03

b. Skilled Laborer 4 146.10 91.47 53,454.50
c. Unskilled Laborer 8 419.43 61.43 206,126.89

Sub - Total for A 278,086.41

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (5% of Labor Cost) 13,904.32

Sub - Total for B 13,904.32

C. Total (A + B) 291,990.74
D. Output = 1 l.s. .
E. Direct Unit Cost (C ÷ D) 291,990.74
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

FANS & BLOWERS

TEF-E-01 sets 2 P 10,450.00 20,900.00
TEF-E-02 sets 1 P 3,850.00 3,850.00
EF-RD-01 sets 1 P 149,050.00 149,050.00
EF-RD-02 sets 1 P 149,050.00 149,050.00
-
-
HEAT AND VENTILATION SYSTEM -
SUPPLY AND EXHAUST AIR DUCT WORKS -
US Gauge#26 m² 140 P 705.38 98,710.52
US Gauge#24 m² 135 P 779.63 105,121.80
25mm thk. Crosslinked Polyolefin Insulation c/ m² 275 P 632.50 173,962.80
50mm thk. 64 kgs/cu.m c/w vapor barrier m² 275 P 1,114.30 306,477.07
Volume Control Dampers, Damper Splitter set 22 P 6,050.00 133,100.00
SAG and RAG Grilles set 33 P 3,850.00 127,050.00
Hangers and Support set 229 P 605.00 138,545.00
Insulation lght 100 P 545.38 54,323.39
Duct Tape Rolls 33 P 242.55 8,107.23
Round Bar lght 59 P 139.33 8,276.20
Angle Bar lght 18 P 197.27 3,515.35
Expansion Bolt pcs. 356 P 22.00 7,840.80
Bolt/Nuts pcs. 713 P 27.50 19,602.00
Washer pcs. 713 P 1.10 784.08
Sealant gals. 3 P 148.50 496.36
Adhesive gals. 8 P 1,375.00 10,422.50
Blind Rivets pcs. 816 P 1.65 1,345.75
Duct Pins pcs. 682 P 2.20 1,500.84
Strap rolls 8 P 429.00 3,412.97
Corner Shield shts. 30 P 396.00 11,761.20
Canvass Cloth lght 101 P 198.00 19,996.00
Vent Cap 100mm pcs. 1 P 1,705.00 1,705.00
100mm PVC lght 4 P 654.50 2,618.00
-
-
Testing and Commissioning lot 1 P 192,500.00 192,500.00

Sub - Total for F 1,754,024.89

G. Direct Unit Cost (E + F) 2,046,015.62
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 163,681.25
I. Contractor's Profit (CP) 8% of G 163,681.25
J. Value Added Tax (VAT) 5% of (G + H + I) 118,668.91
K. Total Unit Cost (G + H + I + J) 2,492,047.03

Prepared by: Evaluated by: